[MANULFE] YoY Quarter Result on 31-Dec-2005 [#4]

Stock
[MANULFE] MANULIFE HOLDINGS BERHAD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -16.68%
YoY- -22.8%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 165,830 176,861 219,208 145,928 124,437 126,606 109,571 7.14%
PBT 16,941 27,910 23,852 13,662 18,000 19,588 12,423 5.30%
Tax -3,421 -7,486 -7,092 -3,825 -5,257 4,219 -4,019 -2.64%
NP 13,520 20,424 16,760 9,837 12,743 23,807 8,404 8.23%
-
NP to SH 13,520 20,424 16,760 9,837 12,743 23,807 8,404 8.23%
-
Tax Rate 20.19% 26.82% 29.73% 28.00% 29.21% -21.54% 32.35% -
Total Cost 152,310 156,437 202,448 136,091 111,694 102,799 101,167 7.05%
-
Net Worth 437,173 433,175 370,442 339,156 317,060 298,343 201,563 13.75%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 437,173 433,175 370,442 339,156 317,060 298,343 201,563 13.75%
NOSH 202,395 202,418 202,427 201,878 201,949 201,583 201,563 0.06%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 8.15% 11.55% 7.65% 6.74% 10.24% 18.80% 7.67% -
ROE 3.09% 4.71% 4.52% 2.90% 4.02% 7.98% 4.17% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 81.93 87.37 108.29 72.28 61.62 62.81 54.36 7.06%
EPS 6.68 10.09 8.28 4.87 6.31 11.81 4.17 8.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.16 2.14 1.83 1.68 1.57 1.48 1.00 13.68%
Adjusted Per Share Value based on latest NOSH - 201,878
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 74.57 79.53 98.58 65.62 55.96 56.93 49.27 7.14%
EPS 6.08 9.18 7.54 4.42 5.73 10.71 3.78 8.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.966 1.948 1.6659 1.5252 1.4258 1.3417 0.9064 13.76%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 - -
Price 2.08 3.20 2.31 2.30 2.30 2.00 0.00 -
P/RPS 2.54 3.66 2.13 3.18 3.73 3.18 0.00 -
P/EPS 31.14 31.71 27.90 47.20 36.45 16.93 0.00 -
EY 3.21 3.15 3.58 2.12 2.74 5.91 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.50 1.26 1.37 1.46 1.35 0.00 -
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 27/02/09 14/02/08 28/02/07 28/02/06 28/02/05 24/02/04 28/02/03 -
Price 2.00 2.94 2.50 2.26 2.29 2.09 1.81 -
P/RPS 2.44 3.36 2.31 3.13 3.72 3.33 3.33 -5.04%
P/EPS 29.94 29.14 30.20 46.38 36.29 17.70 43.41 -5.99%
EY 3.34 3.43 3.31 2.16 2.76 5.65 2.30 6.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.37 1.37 1.35 1.46 1.41 1.81 -10.49%

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