[MANULFE] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[MANULFE] MANULIFE HOLDINGS BERHAD
Announcement Date
22-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 49.97%
YoY- 12.55%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 250,294 114,603 583,884 364,678 234,213 111,384 474,290 -34.77%
PBT 63,758 25,529 71,134 47,282 31,810 13,953 56,436 8.49%
Tax -15,753 -6,963 -20,395 -13,303 -9,153 -4,074 -16,408 -2.68%
NP 48,005 18,566 50,739 33,979 22,657 9,879 40,028 12.91%
-
NP to SH 48,005 18,566 50,739 33,979 22,657 9,879 40,028 12.91%
-
Tax Rate 24.71% 27.27% 28.67% 28.14% 28.77% 29.20% 29.07% -
Total Cost 202,289 96,037 533,145 330,699 211,556 101,505 434,262 -39.99%
-
Net Worth 394,644 388,731 370,232 351,925 341,877 347,482 339,220 10.64%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 394,644 388,731 370,232 351,925 341,877 347,482 339,220 10.64%
NOSH 202,381 202,464 202,312 202,255 202,294 202,024 201,916 0.15%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 19.18% 16.20% 8.69% 9.32% 9.67% 8.87% 8.44% -
ROE 12.16% 4.78% 13.70% 9.66% 6.63% 2.84% 11.80% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 123.67 56.60 288.60 180.31 115.78 55.13 234.89 -34.87%
EPS 23.72 9.17 25.08 16.80 11.20 4.89 19.82 12.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.95 1.92 1.83 1.74 1.69 1.72 1.68 10.47%
Adjusted Per Share Value based on latest NOSH - 202,522
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 112.56 51.54 262.57 164.00 105.33 50.09 213.29 -34.77%
EPS 21.59 8.35 22.82 15.28 10.19 4.44 18.00 12.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7747 1.7481 1.6649 1.5826 1.5374 1.5626 1.5255 10.64%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 2.86 2.48 2.31 2.14 2.15 2.24 2.30 -
P/RPS 2.31 4.38 0.80 1.19 1.86 4.06 0.98 77.39%
P/EPS 12.06 27.04 9.21 12.74 19.20 45.81 11.60 2.63%
EY 8.29 3.70 10.86 7.85 5.21 2.18 8.62 -2.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.29 1.26 1.23 1.27 1.30 1.37 4.82%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 30/08/07 24/05/07 28/02/07 22/11/06 25/08/06 31/05/06 28/02/06 -
Price 3.28 2.40 2.50 2.20 2.19 2.39 2.26 -
P/RPS 2.65 4.24 0.87 1.22 1.89 4.33 0.96 97.14%
P/EPS 13.83 26.17 9.97 13.10 19.55 48.88 11.40 13.78%
EY 7.23 3.82 10.03 7.64 5.11 2.05 8.77 -12.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 1.25 1.37 1.26 1.30 1.39 1.35 15.74%

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