[MANULFE] YoY Quarter Result on 30-Sep-2005 [#3]

Stock
[MANULFE] MANULIFE HOLDINGS BERHAD
Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 26.47%
YoY- 14.32%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 201,233 145,851 130,464 117,466 106,584 99,839 89,332 14.47%
PBT 4,002 22,677 15,471 16,581 14,473 11,379 7,383 -9.69%
Tax -1,040 -6,085 -4,150 -4,775 -4,146 -3,234 -2,150 -11.39%
NP 2,962 16,592 11,321 11,806 10,327 8,145 5,233 -9.04%
-
NP to SH 2,962 16,592 11,321 11,806 10,327 8,145 5,233 -9.04%
-
Tax Rate 25.99% 26.83% 26.82% 28.80% 28.65% 28.42% 29.12% -
Total Cost 198,271 129,259 119,143 105,660 96,257 91,694 84,099 15.35%
-
Net Worth 426,041 412,776 352,388 325,143 302,548 274,188 250,537 9.24%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 426,041 412,776 352,388 325,143 302,548 274,188 250,537 9.24%
NOSH 202,876 202,341 202,522 201,952 201,699 201,608 202,046 0.06%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 1.47% 11.38% 8.68% 10.05% 9.69% 8.16% 5.86% -
ROE 0.70% 4.02% 3.21% 3.63% 3.41% 2.97% 2.09% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 99.19 72.08 64.42 58.17 52.84 49.52 44.21 14.40%
EPS 1.46 8.20 5.59 5.85 5.12 4.04 2.59 -9.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.10 2.04 1.74 1.61 1.50 1.36 1.24 9.16%
Adjusted Per Share Value based on latest NOSH - 201,952
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 90.49 65.59 58.67 52.82 47.93 44.90 40.17 14.47%
EPS 1.33 7.46 5.09 5.31 4.64 3.66 2.35 -9.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9159 1.8563 1.5847 1.4622 1.3606 1.233 1.1267 9.24%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 - -
Price 2.82 3.24 2.14 2.13 2.14 2.00 0.00 -
P/RPS 2.84 4.49 3.32 3.66 4.05 4.04 0.00 -
P/EPS 193.15 39.51 38.28 36.44 41.80 49.50 0.00 -
EY 0.52 2.53 2.61 2.74 2.39 2.02 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.59 1.23 1.32 1.43 1.47 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 26/11/08 20/11/07 22/11/06 23/11/05 25/11/04 19/11/03 13/11/02 -
Price 2.06 3.28 2.20 2.10 2.16 1.99 0.00 -
P/RPS 2.08 4.55 3.42 3.61 4.09 4.02 0.00 -
P/EPS 141.10 40.00 39.36 35.92 42.19 49.26 0.00 -
EY 0.71 2.50 2.54 2.78 2.37 2.03 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.61 1.26 1.30 1.44 1.46 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