[MANULFE] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[MANULFE] MANULIFE HOLDINGS BERHAD
Announcement Date
24-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 17.12%
YoY- 45.45%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 585,546 642,766 590,955 586,277 487,131 436,756 422,962 5.56%
PBT 96,910 55,689 111,099 82,709 57,709 58,252 53,666 10.34%
Tax -34,364 -12,272 -27,798 -23,284 -16,852 -16,739 -5,648 35.09%
NP 62,546 43,417 83,301 59,425 40,857 41,513 48,018 4.50%
-
NP to SH 62,546 43,417 83,301 59,425 40,857 41,513 48,018 4.50%
-
Tax Rate 35.46% 22.04% 25.02% 28.15% 29.20% 28.74% 10.52% -
Total Cost 523,000 599,349 507,654 526,852 446,274 395,243 374,944 5.70%
-
Net Worth 506,075 455,564 449,010 388,731 347,482 324,985 306,552 8.70%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 25,804 19,741 41,907 - - - - -
Div Payout % 41.26% 45.47% 50.31% - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 506,075 455,564 449,010 388,731 347,482 324,985 306,552 8.70%
NOSH 202,430 202,473 202,256 202,464 202,024 201,854 201,679 0.06%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 10.68% 6.75% 14.10% 10.14% 8.39% 9.50% 11.35% -
ROE 12.36% 9.53% 18.55% 15.29% 11.76% 12.77% 15.66% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 289.26 317.46 292.18 289.57 241.12 216.37 209.72 5.50%
EPS 30.90 21.44 41.19 29.35 20.22 20.57 23.81 4.43%
DPS 12.75 9.75 20.72 0.00 0.00 0.00 0.00 -
NAPS 2.50 2.25 2.22 1.92 1.72 1.61 1.52 8.64%
Adjusted Per Share Value based on latest NOSH - 202,464
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 260.60 286.07 263.01 260.93 216.80 194.38 188.24 5.56%
EPS 27.84 19.32 37.07 26.45 18.18 18.48 21.37 4.50%
DPS 11.48 8.79 18.65 0.00 0.00 0.00 0.00 -
NAPS 2.2523 2.0275 1.9983 1.7301 1.5465 1.4464 1.3643 8.71%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 2.89 2.15 2.85 2.48 2.24 2.34 2.15 -
P/RPS 1.00 0.68 0.98 0.86 0.93 1.08 1.03 -0.49%
P/EPS 9.35 10.03 6.92 8.45 11.08 11.38 9.03 0.58%
EY 10.69 9.97 14.45 11.84 9.03 8.79 11.07 -0.58%
DY 4.41 4.53 7.27 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 0.96 1.28 1.29 1.30 1.45 1.41 -3.19%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 25/05/10 25/05/09 21/05/08 24/05/07 31/05/06 30/05/05 26/05/04 -
Price 2.55 2.40 3.38 2.40 2.39 2.25 2.31 -
P/RPS 0.88 0.76 1.16 0.83 0.99 1.04 1.10 -3.64%
P/EPS 8.25 11.19 8.21 8.18 11.82 10.94 9.70 -2.66%
EY 12.12 8.93 12.19 12.23 8.46 9.14 10.31 2.73%
DY 5.00 4.06 6.13 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.07 1.52 1.25 1.39 1.40 1.52 -6.42%

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