[MANULFE] YoY Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[MANULFE] MANULIFE HOLDINGS BERHAD
Announcement Date
25-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 14.67%
YoY- 23.23%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 567,628 542,930 500,588 468,426 421,160 408,584 361,300 7.81%
PBT 81,150 80,226 127,516 63,620 52,388 48,806 35,126 14.96%
Tax -24,780 -19,184 -31,506 -18,306 -15,616 -13,928 -10,004 16.30%
NP 56,370 61,042 96,010 45,314 36,772 34,878 25,122 14.40%
-
NP to SH 56,370 61,042 96,010 45,314 36,772 34,878 25,122 14.40%
-
Tax Rate 30.54% 23.91% 24.71% 28.77% 29.81% 28.54% 28.48% -
Total Cost 511,258 481,888 404,578 423,112 384,388 373,706 336,178 7.23%
-
Net Worth 443,109 420,979 394,644 341,877 314,985 292,330 262,107 9.13%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 39,454 - - - - - - -
Div Payout % 69.99% - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 443,109 420,979 394,644 341,877 314,985 292,330 262,107 9.13%
NOSH 202,333 202,393 202,381 202,294 201,913 201,606 201,621 0.05%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 9.93% 11.24% 19.18% 9.67% 8.73% 8.54% 6.95% -
ROE 12.72% 14.50% 24.33% 13.25% 11.67% 11.93% 9.58% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 280.54 268.25 247.35 231.56 208.58 202.66 179.20 7.74%
EPS 27.86 30.16 47.44 22.40 18.22 17.30 12.46 14.33%
DPS 19.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.19 2.08 1.95 1.69 1.56 1.45 1.30 9.07%
Adjusted Per Share Value based on latest NOSH - 202,183
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 255.26 244.16 225.11 210.65 189.40 183.74 162.48 7.81%
EPS 25.35 27.45 43.18 20.38 16.54 15.68 11.30 14.40%
DPS 17.74 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9927 1.8931 1.7747 1.5374 1.4165 1.3146 1.1787 9.13%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 2.37 2.75 2.86 2.15 2.14 1.98 1.96 -
P/RPS 0.84 1.03 1.16 0.93 1.03 0.98 1.09 -4.24%
P/EPS 8.51 9.12 6.03 9.60 11.75 11.45 15.73 -9.72%
EY 11.76 10.97 16.59 10.42 8.51 8.74 6.36 10.77%
DY 8.23 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.32 1.47 1.27 1.37 1.37 1.51 -5.42%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 24/08/09 27/08/08 30/08/07 25/08/06 24/08/05 25/08/04 20/08/03 -
Price 2.10 3.10 3.28 2.19 2.15 2.19 2.02 -
P/RPS 0.75 1.16 1.33 0.95 1.03 1.08 1.13 -6.59%
P/EPS 7.54 10.28 6.91 9.78 11.81 12.66 16.21 -11.96%
EY 13.27 9.73 14.46 10.23 8.47 7.90 6.17 13.60%
DY 9.29 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.49 1.68 1.30 1.38 1.51 1.55 -7.66%

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