[MANULFE] YoY Quarter Result on 31-Mar-2004 [#1]

Stock
[MANULFE] MANULIFE HOLDINGS BERHAD
Announcement Date
26-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -66.2%
YoY- 77.17%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 114,603 111,384 98,345 96,902 81,145 62,180 116,707 -0.30%
PBT 25,529 13,953 12,681 11,305 6,169 10,324 4,985 31.27%
Tax -6,963 -4,074 -3,630 -3,258 -1,627 -2,937 -1,611 27.61%
NP 18,566 9,879 9,051 8,047 4,542 7,387 3,374 32.85%
-
NP to SH 18,566 9,879 9,051 8,047 4,542 7,387 3,374 32.85%
-
Tax Rate 27.27% 29.20% 28.63% 28.82% 26.37% 28.45% 32.32% -
Total Cost 96,037 101,505 89,294 88,855 76,603 54,793 113,333 -2.72%
-
Net Worth 388,731 347,482 324,985 306,552 268,482 250,269 216,178 10.26%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 388,731 347,482 324,985 306,552 268,482 250,269 216,178 10.26%
NOSH 202,464 202,024 201,854 201,679 201,866 201,830 202,035 0.03%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 16.20% 8.87% 9.20% 8.30% 5.60% 11.88% 2.89% -
ROE 4.78% 2.84% 2.79% 2.63% 1.69% 2.95% 1.56% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 56.60 55.13 48.72 48.05 40.20 30.81 57.77 -0.34%
EPS 9.17 4.89 4.48 3.99 2.25 3.66 1.67 32.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.92 1.72 1.61 1.52 1.33 1.24 1.07 10.23%
Adjusted Per Share Value based on latest NOSH - 201,679
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 51.54 50.09 44.23 43.58 36.49 27.96 52.48 -0.30%
EPS 8.35 4.44 4.07 3.62 2.04 3.32 1.52 32.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7481 1.5626 1.4615 1.3786 1.2074 1.1255 0.9722 10.26%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 - - -
Price 2.48 2.24 2.34 2.15 1.83 0.00 0.00 -
P/RPS 4.38 4.06 4.80 4.47 4.55 0.00 0.00 -
P/EPS 27.04 45.81 52.19 53.88 81.33 0.00 0.00 -
EY 3.70 2.18 1.92 1.86 1.23 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.30 1.45 1.41 1.38 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 24/05/07 31/05/06 30/05/05 26/05/04 23/05/03 30/05/02 25/04/01 -
Price 2.40 2.39 2.25 2.31 2.04 0.00 0.00 -
P/RPS 4.24 4.33 4.62 4.81 5.07 0.00 0.00 -
P/EPS 26.17 48.88 50.18 57.89 90.67 0.00 0.00 -
EY 3.82 2.05 1.99 1.73 1.10 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.39 1.40 1.52 1.53 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