[MANULFE] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[MANULFE] MANULIFE HOLDINGS BERHAD
Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -75.32%
YoY- 9.15%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 583,884 364,678 234,213 111,384 474,290 328,362 210,580 96.99%
PBT 71,134 47,282 31,810 13,953 56,436 42,774 26,194 94.29%
Tax -20,395 -13,303 -9,153 -4,074 -16,408 -12,583 -7,808 89.33%
NP 50,739 33,979 22,657 9,879 40,028 30,191 18,386 96.38%
-
NP to SH 50,739 33,979 22,657 9,879 40,028 30,191 18,386 96.38%
-
Tax Rate 28.67% 28.14% 28.77% 29.20% 29.07% 29.42% 29.81% -
Total Cost 533,145 330,699 211,556 101,505 434,262 298,171 192,194 97.05%
-
Net Worth 370,232 351,925 341,877 347,482 339,220 325,094 314,985 11.34%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 370,232 351,925 341,877 347,482 339,220 325,094 314,985 11.34%
NOSH 202,312 202,255 202,294 202,024 201,916 201,922 201,913 0.13%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 8.69% 9.32% 9.67% 8.87% 8.44% 9.19% 8.73% -
ROE 13.70% 9.66% 6.63% 2.84% 11.80% 9.29% 5.84% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 288.60 180.31 115.78 55.13 234.89 162.62 104.29 96.74%
EPS 25.08 16.80 11.20 4.89 19.82 14.95 9.11 96.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.83 1.74 1.69 1.72 1.68 1.61 1.56 11.19%
Adjusted Per Share Value based on latest NOSH - 202,024
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 259.86 162.30 104.24 49.57 211.08 146.14 93.72 96.99%
EPS 22.58 15.12 10.08 4.40 17.81 13.44 8.18 96.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6477 1.5663 1.5215 1.5465 1.5097 1.4468 1.4019 11.33%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 2.31 2.14 2.15 2.24 2.30 2.13 2.14 -
P/RPS 0.80 1.19 1.86 4.06 0.98 1.31 2.05 -46.50%
P/EPS 9.21 12.74 19.20 45.81 11.60 14.25 23.50 -46.35%
EY 10.86 7.85 5.21 2.18 8.62 7.02 4.26 86.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.23 1.27 1.30 1.37 1.32 1.37 -5.41%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 22/11/06 25/08/06 31/05/06 28/02/06 23/11/05 24/08/05 -
Price 2.50 2.20 2.19 2.39 2.26 2.10 2.15 -
P/RPS 0.87 1.22 1.89 4.33 0.96 1.29 2.06 -43.62%
P/EPS 9.97 13.10 19.55 48.88 11.40 14.05 23.61 -43.62%
EY 10.03 7.64 5.11 2.05 8.77 7.12 4.24 77.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.26 1.30 1.39 1.35 1.30 1.38 -0.48%

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