[MANULFE] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[MANULFE] MANULIFE HOLDINGS BERHAD
Announcement Date
24-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 52.91%
YoY- 61.63%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 583,058 474,092 435,313 407,205 375,379 381,597 273,075 13.46%
PBT 71,133 56,437 56,876 48,530 39,579 42,489 35,227 12.41%
Tax -20,395 -16,408 -16,367 -4,017 -12,039 -12,955 -11,235 10.44%
NP 50,738 40,029 40,509 44,513 27,540 29,534 23,992 13.28%
-
NP to SH 50,738 40,029 40,509 44,513 27,540 29,534 23,992 13.28%
-
Tax Rate 28.67% 29.07% 28.78% 8.28% 30.42% 30.49% 31.89% -
Total Cost 532,320 434,063 394,804 362,692 347,839 352,063 249,083 13.48%
-
Net Worth 370,442 339,156 317,060 298,343 201,563 226,036 223,508 8.78%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 370,442 339,156 317,060 298,343 201,563 226,036 223,508 8.78%
NOSH 202,427 201,878 201,949 201,583 201,563 201,818 201,358 0.08%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 8.70% 8.44% 9.31% 10.93% 7.34% 7.74% 8.79% -
ROE 13.70% 11.80% 12.78% 14.92% 13.66% 13.07% 10.73% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 288.03 234.84 215.56 202.00 186.23 189.08 135.62 13.36%
EPS 25.06 19.83 20.06 22.08 13.66 14.63 11.92 13.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.83 1.68 1.57 1.48 1.00 1.12 1.11 8.68%
Adjusted Per Share Value based on latest NOSH - 201,583
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 259.49 211.00 193.74 181.23 167.06 169.83 121.53 13.47%
EPS 22.58 17.82 18.03 19.81 12.26 13.14 10.68 13.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6487 1.5094 1.4111 1.3278 0.8971 1.006 0.9947 8.78%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 - - - -
Price 2.31 2.30 2.30 2.00 0.00 0.00 0.00 -
P/RPS 0.80 0.98 1.07 0.99 0.00 0.00 0.00 -
P/EPS 9.22 11.60 11.47 9.06 0.00 0.00 0.00 -
EY 10.85 8.62 8.72 11.04 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.37 1.46 1.35 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 28/02/06 28/02/05 24/02/04 28/02/03 26/02/02 22/02/01 -
Price 2.50 2.26 2.29 2.09 1.81 0.00 0.00 -
P/RPS 0.87 0.96 1.06 1.03 0.97 0.00 0.00 -
P/EPS 9.97 11.40 11.42 9.46 13.25 0.00 0.00 -
EY 10.03 8.77 8.76 10.57 7.55 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.35 1.46 1.41 1.81 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