[MANULFE] YoY 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- 48.04%
YoY- 70.38%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 161,723 165,830 176,861 219,208 145,928 124,437 126,606 4.16%
PBT 28,870 16,941 27,910 23,852 13,662 18,000 19,588 6.67%
Tax -12,436 -3,421 -7,486 -7,092 -3,825 -5,257 4,219 -
NP 16,434 13,520 20,424 16,760 9,837 12,743 23,807 -5.98%
-
NP to SH 16,434 13,520 20,424 16,760 9,837 12,743 23,807 -5.98%
-
Tax Rate 43.08% 20.19% 26.82% 29.73% 28.00% 29.21% -21.54% -
Total Cost 145,289 152,310 156,437 202,448 136,091 111,694 102,799 5.92%
-
Net Worth 487,757 437,173 433,175 370,442 339,156 317,060 298,343 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 25,804 - - - - - - -
Div Payout % 157.02% - - - - - - -
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 487,757 437,173 433,175 370,442 339,156 317,060 298,343 8.52%
NOSH 202,389 202,395 202,418 202,427 201,878 201,949 201,583 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 10.16% 8.15% 11.55% 7.65% 6.74% 10.24% 18.80% -
ROE 3.37% 3.09% 4.71% 4.52% 2.90% 4.02% 7.98% -
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 79.91 81.93 87.37 108.29 72.28 61.62 62.81 4.09%
EPS 8.12 6.68 10.09 8.28 4.87 6.31 11.81 -6.04%
DPS 12.75 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 72.73 74.57 79.53 98.58 65.62 55.96 56.93 4.16%
EPS 7.39 6.08 9.18 7.54 4.42 5.73 10.71 -5.99%
DPS 11.60 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1934 1.966 1.948 1.6659 1.5252 1.4258 1.3417 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 4.13 2.54 3.66 2.13 3.18 3.73 3.18 4.44%
P/EPS 40.64 31.14 31.71 27.90 47.20 36.45 16.93 15.69%
EY 2.46 3.21 3.15 3.58 2.12 2.74 5.91 -13.57%
DY 3.86 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 3.39 2.44 3.36 2.31 3.13 3.72 3.33 0.29%
P/EPS 33.37 29.94 29.14 30.20 46.38 36.29 17.70 11.13%
EY 3.00 3.34 3.43 3.31 2.16 2.76 5.65 -10.00%
DY 4.70 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