[MANULFE] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[MANULFE] MANULIFE HOLDINGS BERHAD
Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 3.57%
YoY- -16.75%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 496,780 487,131 474,092 452,601 441,719 436,756 435,313 9.23%
PBT 62,053 57,709 56,437 60,775 58,667 58,252 56,876 5.99%
Tax -17,753 -16,852 -16,408 -17,840 -17,211 -16,739 -16,367 5.58%
NP 44,300 40,857 40,029 42,935 41,456 41,513 40,509 6.16%
-
NP to SH 44,300 40,857 40,029 42,935 41,456 41,513 40,509 6.16%
-
Tax Rate 28.61% 29.20% 29.07% 29.35% 29.34% 28.74% 28.78% -
Total Cost 452,480 446,274 434,063 409,666 400,263 395,243 394,804 9.54%
-
Net Worth 341,690 347,482 339,156 325,143 315,073 324,985 317,060 5.12%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 341,690 347,482 339,156 325,143 315,073 324,985 317,060 5.12%
NOSH 202,183 202,024 201,878 201,952 201,970 201,854 201,949 0.07%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 8.92% 8.39% 8.44% 9.49% 9.39% 9.50% 9.31% -
ROE 12.96% 11.76% 11.80% 13.20% 13.16% 12.77% 12.78% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 245.71 241.12 234.84 224.11 218.70 216.37 215.56 9.14%
EPS 21.91 20.22 19.83 21.26 20.53 20.57 20.06 6.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.69 1.72 1.68 1.61 1.56 1.61 1.57 5.04%
Adjusted Per Share Value based on latest NOSH - 201,952
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 223.40 219.06 213.20 203.53 198.64 196.41 195.76 9.23%
EPS 19.92 18.37 18.00 19.31 18.64 18.67 18.22 6.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5366 1.5626 1.5252 1.4622 1.4169 1.4615 1.4258 5.13%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 2.15 2.24 2.30 2.13 2.14 2.34 2.30 -
P/RPS 0.88 0.93 0.98 0.95 0.98 1.08 1.07 -12.25%
P/EPS 9.81 11.08 11.60 10.02 10.43 11.38 11.47 -9.92%
EY 10.19 9.03 8.62 9.98 9.59 8.79 8.72 10.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.30 1.37 1.32 1.37 1.45 1.46 -8.89%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 25/08/06 31/05/06 28/02/06 23/11/05 24/08/05 30/05/05 28/02/05 -
Price 2.19 2.39 2.26 2.10 2.15 2.25 2.29 -
P/RPS 0.89 0.99 0.96 0.94 0.98 1.04 1.06 -11.02%
P/EPS 10.00 11.82 11.40 9.88 10.47 10.94 11.42 -8.49%
EY 10.00 8.46 8.77 10.12 9.55 9.14 8.76 9.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.39 1.35 1.30 1.38 1.40 1.46 -7.46%

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