[MANULFE] YoY TTM 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- 15.8%
YoY- 26.75%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 590,970 638,528 573,013 583,058 474,092 435,313 407,205 6.39%
PBT 93,151 61,056 114,343 71,133 56,437 56,876 48,530 11.46%
Tax -34,003 -14,053 -29,324 -20,395 -16,408 -16,367 -4,017 42.71%
NP 59,148 47,003 85,019 50,738 40,029 40,509 44,513 4.84%
-
NP to SH 59,148 47,003 85,019 50,738 40,029 40,509 44,513 4.84%
-
Tax Rate 36.50% 23.02% 25.65% 28.67% 29.07% 28.78% 8.28% -
Total Cost 531,822 591,525 487,994 532,320 434,063 394,804 362,692 6.58%
-
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 45,545 - - - - - - -
Div Payout % 77.00% - - - - - - -
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 10.01% 7.36% 14.84% 8.70% 8.44% 9.31% 10.93% -
ROE 12.13% 10.75% 19.63% 13.70% 11.80% 12.78% 14.92% -
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 292.00 315.49 283.08 288.03 234.84 215.56 202.00 6.32%
EPS 29.22 23.22 42.00 25.06 19.83 20.06 22.08 4.77%
DPS 22.50 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 265.76 287.15 257.68 262.20 213.20 195.76 183.12 6.39%
EPS 26.60 21.14 38.23 22.82 18.00 18.22 20.02 4.84%
DPS 20.48 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 1.13 0.66 1.13 0.80 0.98 1.07 0.99 2.22%
P/EPS 11.29 8.96 7.62 9.22 11.60 11.47 9.06 3.73%
EY 8.86 11.17 13.13 10.85 8.62 8.72 11.04 -3.59%
DY 6.82 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 0.93 0.63 1.04 0.87 0.96 1.06 1.03 -1.68%
P/EPS 9.27 8.61 7.00 9.97 11.40 11.42 9.46 -0.33%
EY 10.78 11.61 14.29 10.03 8.77 8.76 10.57 0.32%
DY 8.30 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