[MANULFE] YoY Quarter Result on 30-Jun-2004 [#2]

Stock
[MANULFE] MANULIFE HOLDINGS BERHAD
Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 16.71%
YoY- 17.12%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 135,698 122,002 112,353 107,390 99,615 71,275 86,382 7.81%
PBT 38,227 17,857 13,513 13,098 11,394 9,449 9,426 26.26%
Tax -8,790 -5,079 -4,178 -3,706 -3,375 -2,933 -2,593 22.55%
NP 29,437 12,778 9,335 9,392 8,019 6,516 6,833 27.54%
-
NP to SH 29,437 12,778 9,335 9,392 8,019 6,516 6,833 27.54%
-
Tax Rate 22.99% 28.44% 30.92% 28.29% 29.62% 31.04% 27.51% -
Total Cost 106,261 109,224 103,018 97,998 91,596 64,759 79,549 4.94%
-
Net Worth 394,516 341,690 315,073 292,868 261,927 244,097 221,719 10.07%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 394,516 341,690 315,073 292,868 261,927 244,097 221,719 10.07%
NOSH 202,316 202,183 201,970 201,978 201,482 201,733 201,563 0.06%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 21.69% 10.47% 8.31% 8.75% 8.05% 9.14% 7.91% -
ROE 7.46% 3.74% 2.96% 3.21% 3.06% 2.67% 3.08% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 67.07 60.34 55.63 53.17 49.44 35.33 42.86 7.74%
EPS 14.55 6.32 4.62 4.65 3.98 3.23 3.39 27.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.95 1.69 1.56 1.45 1.30 1.21 1.10 10.00%
Adjusted Per Share Value based on latest NOSH - 201,978
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 61.02 54.86 50.53 48.29 44.80 32.05 38.85 7.81%
EPS 13.24 5.75 4.20 4.22 3.61 2.93 3.07 27.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7741 1.5366 1.4169 1.317 1.1779 1.0977 0.9971 10.07%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 - - -
Price 2.86 2.15 2.14 1.98 1.96 0.00 0.00 -
P/RPS 4.26 3.56 3.85 3.72 3.96 0.00 0.00 -
P/EPS 19.66 34.02 46.30 42.58 49.25 0.00 0.00 -
EY 5.09 2.94 2.16 2.35 2.03 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.27 1.37 1.37 1.51 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 30/08/07 25/08/06 24/08/05 25/08/04 20/08/03 30/08/02 06/08/01 -
Price 3.28 2.19 2.15 2.19 2.02 0.00 0.00 -
P/RPS 4.89 3.63 3.86 4.12 4.09 0.00 0.00 -
P/EPS 22.54 34.65 46.52 47.10 50.75 0.00 0.00 -
EY 4.44 2.89 2.15 2.12 1.97 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 1.30 1.38 1.51 1.55 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