[MANULFE] QoQ Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[MANULFE] MANULIFE HOLDINGS BERHAD
Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 158.56%
YoY- 111.88%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 132,545 573,006 396,145 250,294 114,603 583,884 364,678 -49.03%
PBT 22,285 114,345 86,435 63,758 25,529 71,134 47,282 -39.40%
Tax -5,437 -29,324 -21,838 -15,753 -6,963 -20,395 -13,303 -44.89%
NP 16,848 85,021 64,597 48,005 18,566 50,739 33,979 -37.32%
-
NP to SH 16,848 85,021 64,597 48,005 18,566 50,739 33,979 -37.32%
-
Tax Rate 24.40% 25.65% 25.27% 24.71% 27.27% 28.67% 28.14% -
Total Cost 115,697 487,985 331,548 202,289 96,037 533,145 330,699 -50.31%
-
Net Worth 449,010 433,099 412,837 394,644 388,731 370,232 351,925 17.61%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 449,010 433,099 412,837 394,644 388,731 370,232 351,925 17.61%
NOSH 202,256 202,382 202,371 202,381 202,464 202,312 202,255 0.00%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 12.71% 14.84% 16.31% 19.18% 16.20% 8.69% 9.32% -
ROE 3.75% 19.63% 15.65% 12.16% 4.78% 13.70% 9.66% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 65.53 283.13 195.75 123.67 56.60 288.60 180.31 -49.04%
EPS 8.33 42.01 31.92 23.72 9.17 25.08 16.80 -37.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.22 2.14 2.04 1.95 1.92 1.83 1.74 17.61%
Adjusted Per Share Value based on latest NOSH - 202,316
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 58.99 255.02 176.31 111.39 51.00 259.86 162.30 -49.03%
EPS 7.50 37.84 28.75 21.36 8.26 22.58 15.12 -37.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9983 1.9275 1.8374 1.7564 1.7301 1.6477 1.5663 17.61%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 2.85 3.20 3.24 2.86 2.48 2.31 2.14 -
P/RPS 4.35 1.13 1.66 2.31 4.38 0.80 1.19 137.11%
P/EPS 34.21 7.62 10.15 12.06 27.04 9.21 12.74 93.07%
EY 2.92 13.13 9.85 8.29 3.70 10.86 7.85 -48.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.50 1.59 1.47 1.29 1.26 1.23 2.68%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 21/05/08 14/02/08 20/11/07 30/08/07 24/05/07 28/02/07 22/11/06 -
Price 3.38 2.94 3.28 3.28 2.40 2.50 2.20 -
P/RPS 5.16 1.04 1.68 2.65 4.24 0.87 1.22 161.30%
P/EPS 40.58 7.00 10.28 13.83 26.17 9.97 13.10 112.35%
EY 2.46 14.29 9.73 7.23 3.82 10.03 7.64 -52.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 1.37 1.61 1.68 1.25 1.37 1.26 13.30%

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