[MANULFE] YoY TTM Result on 31-Mar-2005 [#1]

Stock
[MANULFE] MANULIFE HOLDINGS BERHAD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 2.48%
YoY- -13.55%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 590,955 586,277 487,131 436,756 422,962 373,947 347,467 9.24%
PBT 111,099 82,709 57,709 58,252 53,666 35,424 47,828 15.06%
Tax -27,798 -23,284 -16,852 -16,739 -5,648 -10,729 -14,281 11.72%
NP 83,301 59,425 40,857 41,513 48,018 24,695 33,547 16.35%
-
NP to SH 83,301 59,425 40,857 41,513 48,018 24,695 33,547 16.35%
-
Tax Rate 25.02% 28.15% 29.20% 28.74% 10.52% 30.29% 29.86% -
Total Cost 507,654 526,852 446,274 395,243 374,944 349,252 313,920 8.33%
-
Net Worth 449,010 388,731 347,482 324,985 306,552 268,482 250,269 10.22%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 41,907 - - - - - - -
Div Payout % 50.31% - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 449,010 388,731 347,482 324,985 306,552 268,482 250,269 10.22%
NOSH 202,256 202,464 202,024 201,854 201,679 201,866 201,830 0.03%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 14.10% 10.14% 8.39% 9.50% 11.35% 6.60% 9.65% -
ROE 18.55% 15.29% 11.76% 12.77% 15.66% 9.20% 13.40% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 292.18 289.57 241.12 216.37 209.72 185.24 172.16 9.20%
EPS 41.19 29.35 20.22 20.57 23.81 12.23 16.62 16.31%
DPS 20.72 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.22 1.92 1.72 1.61 1.52 1.33 1.24 10.18%
Adjusted Per Share Value based on latest NOSH - 201,854
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 263.01 260.93 216.80 194.38 188.24 166.43 154.64 9.24%
EPS 37.07 26.45 18.18 18.48 21.37 10.99 14.93 16.35%
DPS 18.65 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9983 1.7301 1.5465 1.4464 1.3643 1.1949 1.1138 10.22%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 - -
Price 2.85 2.48 2.24 2.34 2.15 1.83 0.00 -
P/RPS 0.98 0.86 0.93 1.08 1.03 0.99 0.00 -
P/EPS 6.92 8.45 11.08 11.38 9.03 14.96 0.00 -
EY 14.45 11.84 9.03 8.79 11.07 6.68 0.00 -
DY 7.27 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.29 1.30 1.45 1.41 1.38 0.00 -
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 21/05/08 24/05/07 31/05/06 30/05/05 26/05/04 23/05/03 30/05/02 -
Price 3.38 2.40 2.39 2.25 2.31 2.04 0.00 -
P/RPS 1.16 0.83 0.99 1.04 1.10 1.10 0.00 -
P/EPS 8.21 8.18 11.82 10.94 9.70 16.68 0.00 -
EY 12.19 12.23 8.46 9.14 10.31 6.00 0.00 -
DY 6.13 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 1.25 1.39 1.40 1.52 1.53 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