[MANULFE] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[MANULFE] MANULIFE HOLDINGS BERHAD
Announcement Date
26-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 7.87%
YoY- 94.44%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 586,277 487,131 436,756 422,962 373,947 347,467 347,125 9.12%
PBT 82,709 57,709 58,252 53,666 35,424 47,828 33,318 16.35%
Tax -23,284 -16,852 -16,739 -5,648 -10,729 -14,281 -10,879 13.51%
NP 59,425 40,857 41,513 48,018 24,695 33,547 22,439 17.61%
-
NP to SH 59,425 40,857 41,513 48,018 24,695 33,547 22,439 17.61%
-
Tax Rate 28.15% 29.20% 28.74% 10.52% 30.29% 29.86% 32.65% -
Total Cost 526,852 446,274 395,243 374,944 349,252 313,920 324,686 8.39%
-
Net Worth 388,731 347,482 324,985 306,552 268,482 250,269 216,178 10.26%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 388,731 347,482 324,985 306,552 268,482 250,269 216,178 10.26%
NOSH 202,464 202,024 201,854 201,679 201,866 201,830 202,035 0.03%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 10.14% 8.39% 9.50% 11.35% 6.60% 9.65% 6.46% -
ROE 15.29% 11.76% 12.77% 15.66% 9.20% 13.40% 10.38% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 289.57 241.12 216.37 209.72 185.24 172.16 171.81 9.08%
EPS 29.35 20.22 20.57 23.81 12.23 16.62 11.11 17.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.92 1.72 1.61 1.52 1.33 1.24 1.07 10.23%
Adjusted Per Share Value based on latest NOSH - 201,679
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 263.65 219.06 196.41 190.21 168.16 156.26 156.10 9.12%
EPS 26.72 18.37 18.67 21.59 11.11 15.09 10.09 17.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7481 1.5626 1.4615 1.3786 1.2074 1.1255 0.9722 10.26%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 - - -
Price 2.48 2.24 2.34 2.15 1.83 0.00 0.00 -
P/RPS 0.86 0.93 1.08 1.03 0.99 0.00 0.00 -
P/EPS 8.45 11.08 11.38 9.03 14.96 0.00 0.00 -
EY 11.84 9.03 8.79 11.07 6.68 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.30 1.45 1.41 1.38 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 24/05/07 31/05/06 30/05/05 26/05/04 23/05/03 30/05/02 25/04/01 -
Price 2.40 2.39 2.25 2.31 2.04 0.00 0.00 -
P/RPS 0.83 0.99 1.04 1.10 1.10 0.00 0.00 -
P/EPS 8.18 11.82 10.94 9.70 16.68 0.00 0.00 -
EY 12.23 8.46 9.14 10.31 6.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.39 1.40 1.52 1.53 0.00 0.00 -

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