[MANULFE] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[MANULFE] MANULIFE HOLDINGS BERHAD
Announcement Date
21-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -20.73%
YoY- -9.25%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 638,528 630,264 542,930 530,180 573,006 528,193 500,588 17.52%
PBT 61,056 58,820 80,226 89,140 114,345 115,246 127,516 -38.65%
Tax -14,053 -14,176 -19,184 -21,748 -29,324 -29,117 -31,506 -41.47%
NP 47,003 44,644 61,042 67,392 85,021 86,129 96,010 -37.74%
-
NP to SH 47,003 44,644 61,042 67,392 85,021 86,129 96,010 -37.74%
-
Tax Rate 23.02% 24.10% 23.91% 24.40% 25.65% 25.27% 24.71% -
Total Cost 591,525 585,620 481,888 462,788 487,985 442,064 404,578 28.67%
-
Net Worth 437,049 425,116 420,979 449,010 433,099 412,837 394,644 7.00%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 437,049 425,116 420,979 449,010 433,099 412,837 394,644 7.00%
NOSH 202,337 202,436 202,393 202,256 202,382 202,371 202,381 -0.01%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 7.36% 7.08% 11.24% 12.71% 14.84% 16.31% 19.18% -
ROE 10.75% 10.50% 14.50% 15.01% 19.63% 20.86% 24.33% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 315.58 311.34 268.25 262.13 283.13 261.00 247.35 17.54%
EPS 23.23 22.05 30.16 33.32 42.01 42.56 47.44 -37.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.16 2.10 2.08 2.22 2.14 2.04 1.95 7.02%
Adjusted Per Share Value based on latest NOSH - 202,256
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 284.18 280.50 241.63 235.96 255.02 235.07 222.79 17.52%
EPS 20.92 19.87 27.17 29.99 37.84 38.33 42.73 -37.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9451 1.892 1.8736 1.9983 1.9275 1.8374 1.7564 7.00%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 2.08 2.82 2.75 2.85 3.20 3.24 2.86 -
P/RPS 0.66 0.91 1.03 1.09 1.13 1.24 1.16 -31.21%
P/EPS 8.95 12.79 9.12 8.55 7.62 7.61 6.03 29.96%
EY 11.17 7.82 10.97 11.69 13.13 13.14 16.59 -23.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.34 1.32 1.28 1.50 1.59 1.47 -24.63%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 26/11/08 27/08/08 21/05/08 14/02/08 20/11/07 30/08/07 -
Price 2.00 2.06 3.10 3.38 2.94 3.28 3.28 -
P/RPS 0.63 0.66 1.16 1.29 1.04 1.26 1.33 -39.09%
P/EPS 8.61 9.34 10.28 10.14 7.00 7.71 6.91 15.71%
EY 11.62 10.71 9.73 9.86 14.29 12.98 14.46 -13.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.98 1.49 1.52 1.37 1.61 1.68 -32.46%

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