[MANULFE] YoY TTM Result on 31-Dec-2007 [#4]

Stock
[MANULFE] MANULIFE HOLDINGS BERHAD
Announcement Date
14-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 4.5%
YoY- 67.56%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 612,143 590,970 638,528 573,013 583,058 474,092 435,313 5.84%
PBT 82,188 93,151 61,056 114,343 71,133 56,437 56,876 6.32%
Tax -17,834 -34,003 -14,053 -29,324 -20,395 -16,408 -16,367 1.44%
NP 64,354 59,148 47,003 85,019 50,738 40,029 40,509 8.01%
-
NP to SH 64,354 59,148 47,003 85,019 50,738 40,029 40,509 8.01%
-
Tax Rate 21.70% 36.50% 23.02% 25.65% 28.67% 29.07% 28.78% -
Total Cost 547,789 531,822 591,525 487,994 532,320 434,063 394,804 5.60%
-
Net Worth 536,080 487,757 437,173 433,175 370,442 339,156 317,060 9.14%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - 45,545 - - - - - -
Div Payout % - 77.00% - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 536,080 487,757 437,173 433,175 370,442 339,156 317,060 9.14%
NOSH 202,294 202,389 202,395 202,418 202,427 201,878 201,949 0.02%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 10.51% 10.01% 7.36% 14.84% 8.70% 8.44% 9.31% -
ROE 12.00% 12.13% 10.75% 19.63% 13.70% 11.80% 12.78% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 302.60 292.00 315.49 283.08 288.03 234.84 215.56 5.81%
EPS 31.81 29.22 23.22 42.00 25.06 19.83 20.06 7.98%
DPS 0.00 22.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.65 2.41 2.16 2.14 1.83 1.68 1.57 9.11%
Adjusted Per Share Value based on latest NOSH - 202,418
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 278.92 269.27 290.94 261.09 265.67 216.02 198.35 5.84%
EPS 29.32 26.95 21.42 38.74 23.12 18.24 18.46 8.01%
DPS 0.00 20.75 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4426 2.2225 1.992 1.9738 1.6879 1.5454 1.4447 9.14%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 3.10 3.30 2.08 3.20 2.31 2.30 2.30 -
P/RPS 1.02 1.13 0.66 1.13 0.80 0.98 1.07 -0.79%
P/EPS 9.74 11.29 8.96 7.62 9.22 11.60 11.47 -2.68%
EY 10.26 8.86 11.17 13.13 10.85 8.62 8.72 2.74%
DY 0.00 6.82 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.37 0.96 1.50 1.26 1.37 1.46 -3.62%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 23/02/11 02/03/10 27/02/09 14/02/08 28/02/07 28/02/06 28/02/05 -
Price 3.10 2.71 2.00 2.94 2.50 2.26 2.29 -
P/RPS 1.02 0.93 0.63 1.04 0.87 0.96 1.06 -0.63%
P/EPS 9.74 9.27 8.61 7.00 9.97 11.40 11.42 -2.61%
EY 10.26 10.78 11.61 14.29 10.03 8.77 8.76 2.66%
DY 0.00 8.30 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.12 0.93 1.37 1.37 1.35 1.46 -3.62%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment