[MANULFE] QoQ Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[MANULFE] MANULIFE HOLDINGS BERHAD
Announcement Date
24-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 103.14%
YoY- 5.43%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 111,384 474,290 328,362 210,580 98,345 435,313 310,876 -49.58%
PBT 13,953 56,436 42,774 26,194 12,681 56,876 38,876 -49.52%
Tax -4,074 -16,408 -12,583 -7,808 -3,630 -16,367 -11,110 -48.79%
NP 9,879 40,028 30,191 18,386 9,051 40,509 27,766 -49.82%
-
NP to SH 9,879 40,028 30,191 18,386 9,051 40,509 27,766 -49.82%
-
Tax Rate 29.20% 29.07% 29.42% 29.81% 28.63% 28.78% 28.58% -
Total Cost 101,505 434,262 298,171 192,194 89,294 394,804 283,110 -49.56%
-
Net Worth 347,482 339,220 325,094 314,985 324,985 316,886 302,681 9.64%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 347,482 339,220 325,094 314,985 324,985 316,886 302,681 9.64%
NOSH 202,024 201,916 201,922 201,913 201,854 201,838 201,787 0.07%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 8.87% 8.44% 9.19% 8.73% 9.20% 9.31% 8.93% -
ROE 2.84% 11.80% 9.29% 5.84% 2.79% 12.78% 9.17% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 55.13 234.89 162.62 104.29 48.72 215.67 154.06 -49.62%
EPS 4.89 19.82 14.95 9.11 4.48 20.07 13.76 -49.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.72 1.68 1.61 1.56 1.61 1.57 1.50 9.56%
Adjusted Per Share Value based on latest NOSH - 201,970
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 50.09 213.29 147.66 94.70 44.23 195.76 139.80 -49.58%
EPS 4.44 18.00 13.58 8.27 4.07 18.22 12.49 -49.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5626 1.5255 1.4619 1.4165 1.4615 1.425 1.3612 9.64%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 2.24 2.30 2.13 2.14 2.34 2.30 2.14 -
P/RPS 4.06 0.98 1.31 2.05 4.80 1.07 1.39 104.46%
P/EPS 45.81 11.60 14.25 23.50 52.19 11.46 15.55 105.63%
EY 2.18 8.62 7.02 4.26 1.92 8.73 6.43 -51.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.37 1.32 1.37 1.45 1.46 1.43 -6.16%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/05/06 28/02/06 23/11/05 24/08/05 30/05/05 28/02/05 25/11/04 -
Price 2.39 2.26 2.10 2.15 2.25 2.29 2.16 -
P/RPS 4.33 0.96 1.29 2.06 4.62 1.06 1.40 112.42%
P/EPS 48.88 11.40 14.05 23.61 50.18 11.41 15.70 113.36%
EY 2.05 8.77 7.12 4.24 1.99 8.76 6.37 -53.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.35 1.30 1.38 1.40 1.46 1.44 -2.33%

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