[MANULFE] YoY Cumulative 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- 49.97%
YoY- 12.55%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 429,247 472,698 396,145 364,678 328,362 310,876 280,489 7.34%
PBT 64,281 44,115 86,435 47,282 42,774 38,876 28,942 14.21%
Tax -21,567 -10,632 -21,838 -13,303 -12,583 -11,110 -8,236 17.38%
NP 42,714 33,483 64,597 33,979 30,191 27,766 20,706 12.81%
-
NP to SH 42,714 33,483 64,597 33,979 30,191 27,766 20,706 12.81%
-
Tax Rate 33.55% 24.10% 25.27% 28.14% 29.42% 28.58% 28.46% -
Total Cost 386,533 439,215 331,548 330,699 298,171 283,110 259,783 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 19,728 - - - - - - -
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 9.10% 7.88% 15.65% 9.66% 9.29% 9.17% 7.55% -
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 212.14 233.50 195.75 180.31 162.62 154.06 139.12 7.27%
EPS 21.11 16.54 31.92 16.80 14.95 13.76 10.27 12.74%
DPS 9.75 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 191.04 210.38 176.31 162.30 146.14 138.36 124.83 7.34%
EPS 19.01 14.90 28.75 15.12 13.44 12.36 9.22 12.80%
DPS 8.78 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 1.04 1.21 1.66 1.19 1.31 1.39 1.44 -5.27%
P/EPS 10.42 17.05 10.15 12.74 14.25 15.55 19.47 -9.88%
EY 9.60 5.87 9.85 7.85 7.02 6.43 5.14 10.96%
DY 4.43 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 1.16 0.88 1.68 1.22 1.29 1.40 1.43 -3.42%
P/EPS 11.70 12.45 10.28 13.10 14.05 15.70 19.38 -8.05%
EY 8.55 8.03 9.73 7.64 7.12 6.37 5.16 8.77%
DY 3.95 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