[MANULFE] QoQ TTM Result on 30-Sep-2004 [#3]

Stock
[MANULFE] MANULIFE HOLDINGS BERHAD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 4.42%
YoY- 77.17%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 441,719 436,756 435,313 437,482 430,737 422,962 407,205 5.57%
PBT 58,667 58,252 56,876 58,464 55,370 53,666 48,530 13.49%
Tax -17,211 -16,739 -16,367 -6,891 -5,979 -5,648 -4,017 164.03%
NP 41,456 41,513 40,509 51,573 49,391 48,018 44,513 -4.63%
-
NP to SH 41,456 41,513 40,509 51,573 49,391 48,018 44,513 -4.63%
-
Tax Rate 29.34% 28.74% 28.78% 11.79% 10.80% 10.52% 8.28% -
Total Cost 400,263 395,243 394,804 385,909 381,346 374,944 362,692 6.79%
-
Net Worth 315,073 324,985 317,060 302,548 292,868 306,552 298,343 3.70%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 315,073 324,985 317,060 302,548 292,868 306,552 298,343 3.70%
NOSH 201,970 201,854 201,949 201,699 201,978 201,679 201,583 0.12%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 9.39% 9.50% 9.31% 11.79% 11.47% 11.35% 10.93% -
ROE 13.16% 12.77% 12.78% 17.05% 16.86% 15.66% 14.92% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 218.70 216.37 215.56 216.90 213.26 209.72 202.00 5.44%
EPS 20.53 20.57 20.06 25.57 24.45 23.81 22.08 -4.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.56 1.61 1.57 1.50 1.45 1.52 1.48 3.57%
Adjusted Per Share Value based on latest NOSH - 201,699
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 196.59 194.38 193.74 194.70 191.70 188.24 181.23 5.57%
EPS 18.45 18.48 18.03 22.95 21.98 21.37 19.81 -4.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4023 1.4464 1.4111 1.3465 1.3034 1.3643 1.3278 3.70%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 2.14 2.34 2.30 2.14 1.98 2.15 2.00 -
P/RPS 0.98 1.08 1.07 0.99 0.93 1.03 0.99 -0.67%
P/EPS 10.43 11.38 11.47 8.37 8.10 9.03 9.06 9.85%
EY 9.59 8.79 8.72 11.95 12.35 11.07 11.04 -8.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.45 1.46 1.43 1.37 1.41 1.35 0.98%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 24/08/05 30/05/05 28/02/05 25/11/04 25/08/04 26/05/04 24/02/04 -
Price 2.15 2.25 2.29 2.16 2.19 2.31 2.09 -
P/RPS 0.98 1.04 1.06 1.00 1.03 1.10 1.03 -3.26%
P/EPS 10.47 10.94 11.42 8.45 8.96 9.70 9.46 7.00%
EY 9.55 9.14 8.76 11.84 11.17 10.31 10.57 -6.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.40 1.46 1.44 1.51 1.52 1.41 -1.42%

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