[MANULFE] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[MANULFE] MANULIFE HOLDINGS BERHAD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 11.99%
YoY- 26.76%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 528,193 500,588 458,412 583,884 486,237 468,426 445,536 12.00%
PBT 115,246 127,516 102,116 71,134 63,042 63,620 55,812 62.08%
Tax -29,117 -31,506 -27,852 -20,395 -17,737 -18,306 -16,296 47.19%
NP 86,129 96,010 74,264 50,739 45,305 45,314 39,516 68.02%
-
NP to SH 86,129 96,010 74,264 50,739 45,305 45,314 39,516 68.02%
-
Tax Rate 25.27% 24.71% 27.27% 28.67% 28.14% 28.77% 29.20% -
Total Cost 442,064 404,578 384,148 533,145 440,932 423,112 406,020 5.82%
-
Net Worth 412,837 394,644 388,731 370,232 351,925 341,877 347,482 12.16%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 412,837 394,644 388,731 370,232 351,925 341,877 347,482 12.16%
NOSH 202,371 202,381 202,464 202,312 202,255 202,294 202,024 0.11%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 16.31% 19.18% 16.20% 8.69% 9.32% 9.67% 8.87% -
ROE 20.86% 24.33% 19.10% 13.70% 12.87% 13.25% 11.37% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 261.00 247.35 226.42 288.60 240.41 231.56 220.54 11.87%
EPS 42.56 47.44 36.68 25.08 22.40 22.40 19.56 67.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.04 1.95 1.92 1.83 1.74 1.69 1.72 12.03%
Adjusted Per Share Value based on latest NOSH - 202,427
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 237.53 225.11 206.15 262.57 218.66 210.65 200.36 12.00%
EPS 38.73 43.18 33.40 22.82 20.37 20.38 17.77 68.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8565 1.7747 1.7481 1.6649 1.5826 1.5374 1.5626 12.16%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 3.24 2.86 2.48 2.31 2.14 2.15 2.24 -
P/RPS 1.24 1.16 1.10 0.80 0.89 0.93 1.02 13.89%
P/EPS 7.61 6.03 6.76 9.21 9.55 9.60 11.45 -23.82%
EY 13.14 16.59 14.79 10.86 10.47 10.42 8.73 31.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 1.47 1.29 1.26 1.23 1.27 1.30 14.35%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 20/11/07 30/08/07 24/05/07 28/02/07 22/11/06 25/08/06 31/05/06 -
Price 3.28 3.28 2.40 2.50 2.20 2.19 2.39 -
P/RPS 1.26 1.33 1.06 0.87 0.92 0.95 1.08 10.81%
P/EPS 7.71 6.91 6.54 9.97 9.82 9.78 12.22 -26.41%
EY 12.98 14.46 15.28 10.03 10.18 10.23 8.18 36.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 1.68 1.25 1.37 1.26 1.30 1.39 10.28%

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