[MANULFE] YoY Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[MANULFE] MANULIFE HOLDINGS BERHAD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 45.89%
YoY- -9.0%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
Cumulative Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 573,006 583,884 474,290 435,313 407,095 375,344 342,804 8.93%
PBT 114,345 71,134 56,436 56,876 48,530 39,579 41,806 18.24%
Tax -29,324 -20,395 -16,408 -16,367 -4,017 -12,038 -27,938 0.80%
NP 85,021 50,739 40,028 40,509 44,513 27,541 13,868 35.26%
-
NP to SH 85,021 50,739 40,028 40,509 44,513 27,541 13,868 35.26%
-
Tax Rate 25.65% 28.67% 29.07% 28.78% 8.28% 30.42% 66.83% -
Total Cost 487,985 533,145 434,262 394,804 362,582 347,803 328,936 6.79%
-
Net Worth 433,099 370,232 339,220 316,886 298,366 266,151 225,758 11.46%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 433,099 370,232 339,220 316,886 298,366 266,151 225,758 11.46%
NOSH 202,382 202,312 201,916 201,838 201,598 201,629 201,569 0.06%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 14.84% 8.69% 8.44% 9.31% 10.93% 7.34% 4.05% -
ROE 19.63% 13.70% 11.80% 12.78% 14.92% 10.35% 6.14% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 283.13 288.60 234.89 215.67 201.93 186.15 170.07 8.86%
EPS 42.01 25.08 19.82 20.07 22.08 13.66 6.88 35.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.14 1.83 1.68 1.57 1.48 1.32 1.12 11.38%
Adjusted Per Share Value based on latest NOSH - 201,949
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 257.68 262.57 213.29 195.76 183.07 168.79 154.16 8.93%
EPS 38.23 22.82 18.00 18.22 20.02 12.39 6.24 35.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9476 1.6649 1.5255 1.425 1.3418 1.1969 1.0152 11.46%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 - - -
Price 3.20 2.31 2.30 2.30 2.00 0.00 0.00 -
P/RPS 1.13 0.80 0.98 1.07 0.99 0.00 0.00 -
P/EPS 7.62 9.21 11.60 11.46 9.06 0.00 0.00 -
EY 13.13 10.86 8.62 8.73 11.04 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.26 1.37 1.46 1.35 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 14/02/08 28/02/07 28/02/06 28/02/05 24/02/04 28/02/03 26/02/02 -
Price 2.94 2.50 2.26 2.29 2.09 1.81 0.00 -
P/RPS 1.04 0.87 0.96 1.06 1.03 0.97 0.00 -
P/EPS 7.00 9.97 11.40 11.41 9.47 13.25 0.00 -
EY 14.29 10.03 8.77 8.76 10.56 7.55 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.37 1.35 1.46 1.41 1.37 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