[MANULFE] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[MANULFE] MANULIFE HOLDINGS BERHAD
Announcement Date
26-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -27.69%
YoY- 77.17%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 458,412 445,536 393,380 387,608 324,580 248,720 466,828 -0.30%
PBT 102,116 55,812 50,724 45,220 24,676 41,296 19,940 31.27%
Tax -27,852 -16,296 -14,520 -13,032 -6,508 -11,748 -6,444 27.61%
NP 74,264 39,516 36,204 32,188 18,168 29,548 13,496 32.85%
-
NP to SH 74,264 39,516 36,204 32,188 18,168 29,548 13,496 32.85%
-
Tax Rate 27.27% 29.20% 28.63% 28.82% 26.37% 28.45% 32.32% -
Total Cost 384,148 406,020 357,176 355,420 306,412 219,172 453,332 -2.72%
-
Net Worth 388,731 347,482 324,985 306,552 268,482 250,269 216,178 10.26%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 388,731 347,482 324,985 306,552 268,482 250,269 216,178 10.26%
NOSH 202,464 202,024 201,854 201,679 201,866 201,830 202,035 0.03%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 16.20% 8.87% 9.20% 8.30% 5.60% 11.88% 2.89% -
ROE 19.10% 11.37% 11.14% 10.50% 6.77% 11.81% 6.24% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 226.42 220.54 194.88 192.19 160.79 123.23 231.06 -0.33%
EPS 36.68 19.56 17.92 15.96 9.00 14.64 6.68 32.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.92 1.72 1.61 1.52 1.33 1.24 1.07 10.23%
Adjusted Per Share Value based on latest NOSH - 201,679
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 204.02 198.29 175.08 172.51 144.46 110.69 207.76 -0.30%
EPS 33.05 17.59 16.11 14.33 8.09 13.15 6.01 32.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7301 1.5465 1.4464 1.3643 1.1949 1.1138 0.9621 10.26%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 - - -
Price 2.48 2.24 2.34 2.15 1.83 0.00 0.00 -
P/RPS 1.10 1.02 1.20 1.12 1.14 0.00 0.00 -
P/EPS 6.76 11.45 13.05 13.47 20.33 0.00 0.00 -
EY 14.79 8.73 7.66 7.42 4.92 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.30 1.45 1.41 1.38 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 24/05/07 31/05/06 30/05/05 26/05/04 23/05/03 30/05/02 25/04/01 -
Price 2.40 2.39 2.25 2.31 2.04 0.00 0.00 -
P/RPS 1.06 1.08 1.15 1.20 1.27 0.00 0.00 -
P/EPS 6.54 12.22 12.54 14.47 22.67 0.00 0.00 -
EY 15.28 8.18 7.97 6.91 4.41 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.39 1.40 1.52 1.53 0.00 0.00 -

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