[MANULFE] YoY Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[MANULFE] MANULIFE HOLDINGS BERHAD
Announcement Date
22-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -0.02%
YoY- 12.55%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 572,329 630,264 528,193 486,237 437,816 414,501 373,985 7.34%
PBT 85,708 58,820 115,246 63,042 57,032 51,834 38,589 14.21%
Tax -28,756 -14,176 -29,117 -17,737 -16,777 -14,813 -10,981 17.38%
NP 56,952 44,644 86,129 45,305 40,254 37,021 27,608 12.81%
-
NP to SH 56,952 44,644 86,129 45,305 40,254 37,021 27,608 12.81%
-
Tax Rate 33.55% 24.10% 25.27% 28.14% 29.42% 28.58% 28.46% -
Total Cost 515,377 585,620 442,064 440,932 397,561 377,480 346,377 6.84%
-
Net Worth 469,429 425,116 412,837 351,925 325,094 302,681 274,198 9.36%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 26,304 - - - - - - -
Div Payout % 46.19% - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 469,429 425,116 412,837 351,925 325,094 302,681 274,198 9.36%
NOSH 202,340 202,436 202,371 202,255 201,922 201,787 201,616 0.05%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 9.95% 7.08% 16.31% 9.32% 9.19% 8.93% 7.38% -
ROE 12.13% 10.50% 20.86% 12.87% 12.38% 12.23% 10.07% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 282.86 311.34 261.00 240.41 216.82 205.41 185.49 7.27%
EPS 28.15 22.05 42.56 22.40 19.93 18.35 13.69 12.75%
DPS 13.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.32 2.10 2.04 1.74 1.61 1.50 1.36 9.30%
Adjusted Per Share Value based on latest NOSH - 202,522
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 254.72 280.50 235.07 216.40 194.85 184.48 166.44 7.34%
EPS 25.35 19.87 38.33 20.16 17.92 16.48 12.29 12.81%
DPS 11.71 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0892 1.892 1.8374 1.5663 1.4468 1.3471 1.2203 9.36%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 2.20 2.82 3.24 2.14 2.13 2.14 2.00 -
P/RPS 0.78 0.91 1.24 0.89 0.98 1.04 1.08 -5.27%
P/EPS 7.82 12.79 7.61 9.55 10.68 11.66 14.61 -9.88%
EY 12.79 7.82 13.14 10.47 9.36 8.57 6.85 10.95%
DY 5.91 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.34 1.59 1.23 1.32 1.43 1.47 -7.01%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 13/11/09 26/11/08 20/11/07 22/11/06 23/11/05 25/11/04 19/11/03 -
Price 2.47 2.06 3.28 2.20 2.10 2.16 1.99 -
P/RPS 0.87 0.66 1.26 0.92 0.97 1.05 1.07 -3.38%
P/EPS 8.78 9.34 7.71 9.82 10.53 11.77 14.53 -8.04%
EY 11.40 10.71 12.98 10.18 9.49 8.49 6.88 8.77%
DY 5.26 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.98 1.61 1.26 1.30 1.44 1.46 -5.19%

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