[MANULFE] YoY Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[MANULFE] MANULIFE HOLDINGS BERHAD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 49.32%
YoY- 26.76%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 590,970 638,528 573,006 583,884 474,290 435,313 407,095 6.40%
PBT 93,151 61,056 114,345 71,134 56,436 56,876 48,530 11.46%
Tax -34,003 -14,053 -29,324 -20,395 -16,408 -16,367 -4,017 42.71%
NP 59,148 47,003 85,021 50,739 40,028 40,509 44,513 4.84%
-
NP to SH 59,148 47,003 85,021 50,739 40,028 40,509 44,513 4.84%
-
Tax Rate 36.50% 23.02% 25.65% 28.67% 29.07% 28.78% 8.28% -
Total Cost 531,822 591,525 487,985 533,145 434,262 394,804 362,582 6.58%
-
Net Worth 487,672 437,049 433,099 370,232 339,220 316,886 298,366 8.52%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 45,529 - - - - - - -
Div Payout % 76.98% - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 487,672 437,049 433,099 370,232 339,220 316,886 298,366 8.52%
NOSH 202,353 202,337 202,382 202,312 201,916 201,838 201,598 0.06%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 10.01% 7.36% 14.84% 8.69% 8.44% 9.31% 10.93% -
ROE 12.13% 10.75% 19.63% 13.70% 11.80% 12.78% 14.92% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 292.05 315.58 283.13 288.60 234.89 215.67 201.93 6.33%
EPS 29.23 23.23 42.01 25.08 19.82 20.07 22.08 4.78%
DPS 22.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.41 2.16 2.14 1.83 1.68 1.57 1.48 8.45%
Adjusted Per Share Value based on latest NOSH - 202,427
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 265.76 287.15 257.68 262.57 213.29 195.76 183.07 6.40%
EPS 26.60 21.14 38.23 22.82 18.00 18.22 20.02 4.84%
DPS 20.47 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1931 1.9654 1.9476 1.6649 1.5255 1.425 1.3418 8.52%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 3.30 2.08 3.20 2.31 2.30 2.30 2.00 -
P/RPS 1.13 0.66 1.13 0.80 0.98 1.07 0.99 2.22%
P/EPS 11.29 8.95 7.62 9.21 11.60 11.46 9.06 3.73%
EY 8.86 11.17 13.13 10.86 8.62 8.73 11.04 -3.59%
DY 6.82 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 0.96 1.50 1.26 1.37 1.46 1.35 0.24%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 02/03/10 27/02/09 14/02/08 28/02/07 28/02/06 28/02/05 24/02/04 -
Price 2.71 2.00 2.94 2.50 2.26 2.29 2.09 -
P/RPS 0.93 0.63 1.04 0.87 0.96 1.06 1.03 -1.68%
P/EPS 9.27 8.61 7.00 9.97 11.40 11.41 9.47 -0.35%
EY 10.79 11.62 14.29 10.03 8.77 8.76 10.56 0.35%
DY 8.30 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.93 1.37 1.37 1.35 1.46 1.41 -3.76%

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