[MANULFE] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[MANULFE] MANULIFE HOLDINGS BERHAD
Announcement Date
20-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 34.56%
YoY- 90.11%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 271,465 132,545 573,006 396,145 250,294 114,603 583,884 -40.01%
PBT 40,113 22,285 114,345 86,435 63,758 25,529 71,134 -31.76%
Tax -9,592 -5,437 -29,324 -21,838 -15,753 -6,963 -20,395 -39.55%
NP 30,521 16,848 85,021 64,597 48,005 18,566 50,739 -28.76%
-
NP to SH 30,521 16,848 85,021 64,597 48,005 18,566 50,739 -28.76%
-
Tax Rate 23.91% 24.40% 25.65% 25.27% 24.71% 27.27% 28.67% -
Total Cost 240,944 115,697 487,985 331,548 202,289 96,037 533,145 -41.13%
-
Net Worth 420,979 449,010 433,099 412,837 394,644 388,731 370,232 8.94%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 420,979 449,010 433,099 412,837 394,644 388,731 370,232 8.94%
NOSH 202,393 202,256 202,382 202,371 202,381 202,464 202,312 0.02%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 11.24% 12.71% 14.84% 16.31% 19.18% 16.20% 8.69% -
ROE 7.25% 3.75% 19.63% 15.65% 12.16% 4.78% 13.70% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 134.13 65.53 283.13 195.75 123.67 56.60 288.60 -40.02%
EPS 15.08 8.33 42.01 31.92 23.72 9.17 25.08 -28.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.08 2.22 2.14 2.04 1.95 1.92 1.83 8.92%
Adjusted Per Share Value based on latest NOSH - 202,341
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 120.82 58.99 255.02 176.31 111.39 51.00 259.86 -40.01%
EPS 13.58 7.50 37.84 28.75 21.36 8.26 22.58 -28.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8736 1.9983 1.9275 1.8374 1.7564 1.7301 1.6477 8.95%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 2.75 2.85 3.20 3.24 2.86 2.48 2.31 -
P/RPS 2.05 4.35 1.13 1.66 2.31 4.38 0.80 87.36%
P/EPS 18.24 34.21 7.62 10.15 12.06 27.04 9.21 57.76%
EY 5.48 2.92 13.13 9.85 8.29 3.70 10.86 -36.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.28 1.50 1.59 1.47 1.29 1.26 3.15%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 27/08/08 21/05/08 14/02/08 20/11/07 30/08/07 24/05/07 28/02/07 -
Price 3.10 3.38 2.94 3.28 3.28 2.40 2.50 -
P/RPS 2.31 5.16 1.04 1.68 2.65 4.24 0.87 91.86%
P/EPS 20.56 40.58 7.00 10.28 13.83 26.17 9.97 62.08%
EY 4.86 2.46 14.29 9.73 7.23 3.82 10.03 -38.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 1.52 1.37 1.61 1.68 1.25 1.37 5.76%

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