[MANULFE] YoY TTM Result on 30-Sep-2004 [#3]

Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 4.42%
YoY- 77.17%
Quarter Report
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 615,360 509,778 452,601 437,482 390,170 363,812 399,629 7.45%
PBT 110,285 60,943 60,775 58,464 41,365 44,811 35,218 20.94%
Tax -28,930 -17,128 -17,840 -6,891 -12,255 -13,782 -10,118 19.12%
NP 81,355 43,815 42,935 51,573 29,110 31,029 25,100 21.64%
-
NP to SH 81,355 43,815 42,935 51,573 29,110 31,029 25,100 21.64%
-
Tax Rate 26.23% 28.10% 29.35% 11.79% 29.63% 30.76% 28.73% -
Total Cost 534,005 465,963 409,666 385,909 361,060 332,783 374,529 6.08%
-
Net Worth 412,776 352,388 325,143 302,548 274,188 250,537 229,668 10.25%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 412,776 352,388 325,143 302,548 274,188 250,537 229,668 10.25%
NOSH 202,341 202,522 201,952 201,699 201,608 202,046 201,463 0.07%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 13.22% 8.59% 9.49% 11.79% 7.46% 8.53% 6.28% -
ROE 19.71% 12.43% 13.20% 17.05% 10.62% 12.38% 10.93% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 304.12 251.71 224.11 216.90 193.53 180.06 198.36 7.37%
EPS 40.21 21.63 21.26 25.57 14.44 15.36 12.46 21.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.04 1.74 1.61 1.50 1.36 1.24 1.14 10.17%
Adjusted Per Share Value based on latest NOSH - 201,699
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 276.73 229.25 203.53 196.74 175.46 163.61 179.71 7.45%
EPS 36.59 19.70 19.31 23.19 13.09 13.95 11.29 21.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8563 1.5847 1.4622 1.3606 1.233 1.1267 1.0328 10.26%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 - - -
Price 3.24 2.14 2.13 2.14 2.00 0.00 0.00 -
P/RPS 1.07 0.85 0.95 0.99 1.03 0.00 0.00 -
P/EPS 8.06 9.89 10.02 8.37 13.85 0.00 0.00 -
EY 12.41 10.11 9.98 11.95 7.22 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 1.23 1.32 1.43 1.47 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 20/11/07 22/11/06 23/11/05 25/11/04 19/11/03 13/11/02 08/11/01 -
Price 3.28 2.20 2.10 2.16 1.99 0.00 0.00 -
P/RPS 1.08 0.87 0.94 1.00 1.03 0.00 0.00 -
P/EPS 8.16 10.17 9.88 8.45 13.78 0.00 0.00 -
EY 12.26 9.83 10.12 11.84 7.26 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 1.26 1.30 1.44 1.46 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