| This report is for educational purposes only, and not to provide
investment advice. Before making any
investment decision, you should always do your own research or consult a
investment professional. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| While I try to
be accurate, I assume no responsibility for any figure in this spreadsheet. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| See my
website on stocks or see my blog at the following sites. |
|
www.spbrunner.com/stocks.html |
|
www.spbrunner.blogspot.com/ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Manulife
Financial Corp |
|
|
www.manulife.com |
TSX: |
MFC |
NYSE: |
MFC |
|
Fiscal Yr: |
Dec 31 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Year |
12/31/00 |
12/31/01 |
12/31/02 |
12/31/03 |
12/31/04 |
12/31/05 |
12/31/06 |
12/31/07 |
12/31/08 |
12/31/09 |
12/31/10 |
12/31/11 |
12/30/12 |
12/30/13 |
12/30/14 |
|
|
|
#Y |
|
|
|
|
|
|
|
|
|
|
|
|
| Accting Rules |
|
|
|
|
|
|
|
|
|
|
C GAAP |
IFRS |
IFRS |
IFRS |
IFRS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| split |
|
|
|
|
|
|
2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
restated |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Revenue* |
$16,231 |
$14,152 |
$16,532 |
$16,506 |
$27,150 |
$32,047 |
$34,194 |
$35,533 |
$33,003 |
$40,107 |
$37,633 |
$50,983 |
$39,684 |
$41,197 |
|
|
260.25% |
<-Total Growth |
10 |
Revenue |
|
|
|
|
|
|
|
|
|
|
|
| Increase |
15.42% |
-12.81% |
16.82% |
-0.16% |
64.49% |
18.04% |
6.70% |
3.92% |
-7.12% |
21.53% |
-6.17% |
35.47% |
-22.16% |
3.81% |
|
|
13.67% |
<-IRR #YR-> |
10 |
Revenue |
|
|
|
|
|
|
|
|
|
|
|
| Rev per Share |
$16.84 |
$14.68 |
$17.85 |
$17.86 |
$16.80 |
$20.23 |
$22.10 |
$23.67 |
$20.50 |
$22.81 |
$21.17 |
$28.67 |
$22.32 |
$23.17 |
|
|
8.32% |
<-IRR #YR-> |
5 |
Revenue |
|
|
|
|
|
|
|
|
|
|
|
| P/S (Price/Sales) |
1.39 |
1.42 |
0.95 |
1.17 |
1.65 |
1.69 |
1.78 |
1.71 |
1.01 |
0.85 |
0.81 |
0.38 |
0.61 |
0.59 |
|
|
6.92% |
<-IRR #YR-> |
10 |
Rev per share |
|
|
|
|
|
|
|
|
|
|
|
| *Revenue in M
CDN $ |
|
|
|
|
|
|
P/S |
10 yr |
1.09 |
5 yr |
0.85 |
|
|
|
|
5.34% |
<-IRR #YR-> |
5 |
Rev per share |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$14,152 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$50,983 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$34,194 |
$0 |
$0 |
$0 |
$0 |
$50,983 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$14.68 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$28.67 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$22.10 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$28.67 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net Income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Ave # 1999 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net Inc/# shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Pre-split '06 |
$2.22 |
$2.38 |
$2.88 |
$3.31 |
$3.62 |
$4.07 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| EPS* |
$1.11 |
$1.19 |
$1.44 |
$1.66 |
$1.81 |
$2.04 |
$2.51 |
$2.78 |
$0.32 |
$0.78 |
-$0.27 |
$0.02 |
$1.28 |
$1.48 |
$1.68 |
|
-98.32% |
<-Total Growth |
10 |
Earnings |
|
|
|
|
|
|
|
|
|
|
|
| Increase |
26.75% |
7.21% |
21.01% |
14.93% |
9.37% |
12.43% |
23.34% |
10.76% |
-88.49% |
143.75% |
-134.62% |
-107.41% |
6300.00% |
15.63% |
13.51% |
|
-33.54% |
<-IRR #YR-> |
10 |
Earnings |
|
|
|
|
|
|
|
|
|
|
|
| Earnings Yield |
4.7% |
5.7% |
8.5% |
7.9% |
6.5% |
6.0% |
6.4% |
6.9% |
1.5% |
4.0% |
-1.6% |
0.2% |
9.4% |
10.8% |
12.3% |
|
-61.96% |
<-IRR #YR-> |
5 |
Earnings |
|
|
|
|
|
|
|
|
|
|
|
| * ESP per
share (Cdn GAAP) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$1.19 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.02 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$2.51 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.02 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Pre-split '06 |
$0.42 |
$0.50 |
$0.64 |
$0.81 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Div* |
$0.21 |
$0.25 |
$0.32 |
$0.41 |
$0.47 |
$0.58 |
$0.73 |
$0.88 |
$1.00 |
$0.78 |
$0.52 |
$0.52 |
$0.52 |
$0.52 |
$0.52 |
|
62.50% |
<-Total Growth |
9 |
Dividends |
|
|
|
|
|
|
|
|
|
|
|
| Increase |
5.00% |
19.05% |
28.00% |
26.56% |
16.05% |
23.40% |
25.00% |
21.38% |
13.64% |
-22.00% |
-33.33% |
0.00% |
0.00% |
0.00% |
0.00% |
|
18.71% |
<-Median-> |
10 |
Dividends |
|
|
|
|
|
|
|
|
|
|
|
| Yield H/L Pr. |
1.32% |
1.18% |
1.72% |
2.09% |
1.86% |
1.88% |
1.96% |
2.14% |
3.39% |
4.40% |
3.20% |
3.54% |
|
|
|
|
2.12% |
<-Median-> |
10 |
Dividends |
|
|
|
|
|
|
|
|
|
|
|
| Yield on High Pr. |
0.87% |
1.04% |
1.37% |
1.85% |
1.59% |
1.67% |
1.84% |
1.99% |
2.47% |
2.97% |
2.50% |
2.71% |
|
|
|
|
1.92% |
<-Median-> |
10 |
Dividends |
|
|
|
|
|
|
|
|
|
|
|
| Yield on Low Pr. |
2.75% |
1.37% |
2.32% |
2.39% |
2.25% |
2.16% |
2.10% |
2.32% |
5.42% |
8.48% |
4.45% |
5.07% |
|
|
|
|
2.35% |
<-Median-> |
10 |
Dividends |
|
|
|
|
|
|
|
|
|
|
|
| Yield on Cl Pr. |
0.89% |
1.20% |
1.88% |
1.94% |
1.70% |
1.70% |
1.84% |
2.17% |
4.81% |
4.04% |
3.03% |
4.79% |
3.81% |
3.81% |
3.81% |
|
2.05% |
<-Median-> |
10 |
Dividends |
|
|
|
|
|
|
|
|
|
|
|
| Payout Ratio |
18.9% |
21.0% |
22.2% |
24.5% |
26.0% |
28.5% |
28.9% |
31.7% |
312.5% |
100.0% |
-192.6% |
2600.0% |
40.6% |
35.1% |
31.0% |
|
28.69% |
<-Median-> |
10 |
DPR EPS |
|
|
|
|
|
|
|
|
|
|
|
| Payout Ratio CF |
10.6% |
-8.8% |
13.8% |
14.1% |
13.2% |
11.2% |
13.9% |
17.7% |
20.3% |
11.4% |
8.0% |
9.9% |
|
|
|
|
13.52% |
<-Median-> |
10 |
DPR CF |
|
|
|
|
|
|
|
|
|
|
|
| Payout Ratio CF NC |
8.5% |
-6.5% |
14.3% |
15.2% |
13.1% |
14.1% |
13.9% |
20.3% |
18.8% |
11.5% |
8.6% |
8.8% |
|
|
|
|
14.02% |
<-Median-> |
10 |
DPR CF NC |
|
|
|
|
|
|
|
|
|
|
|
| Median Values |
Div Yd |
4.41% |
5 |
5.12% |
10 |
|
Yield |
3.39% |
4.04% |
Payout |
100.00% |
11.41% |
|
|
|
|
7.60% |
<-IRR #YR-> |
10 |
Dividends |
|
|
|
|
|
|
|
|
|
|
|
| * Dividends per
share |
|
3.0% |
Years |
3.0% |
Years |
|
Curr diff |
12.15% |
Last Div Chge ---> |
$0.13 |
$0.13 |
0.0% |
|
|
|
-6.43% |
<-IRR #YR-> |
5 |
Dividends |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$0.25 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.52 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$0.73 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.52 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Div Gr, Cap Gain |
|
|
|
|
|
|
# yrs -> |
8 |
Div Gr |
-10.34% |
Cap Gain |
-41.72% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| I am earning |
|
|
|
|
|
|
Div start |
$0.58 |
2.47% |
Trading |
$23.44 |
2005 |
2.22% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Div Gr, Cap Gain |
7 |
Div Gr |
-28.77% |
Cap Gain |
-62.04% |
|
# yrs -> |
7 |
Div Gr |
-28.77% |
Cap Gain |
-62.19% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| I am earning |
$0.73 |
2.03% |
RRSP |
$35.99 |
2006 |
1.44% |
Div start |
$0.73 |
2.02% |
Pension |
$36.13 |
2006 |
1.44% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| H/LYield held 5 yrs |
|
|
|
|
5.31% |
3.64% |
3.42% |
4.73% |
5.15% |
3.09% |
1.69% |
1.41% |
1.27% |
1.77% |
2.93% |
|
3.53% |
<-Median-> |
8 |
Dividends |
|
|
|
|
|
|
|
|
|
|
|
| H/LYield held 10 yrs |
|
|
|
|
|
|
|
|
|
8.81% |
3.27% |
2.45% |
2.79% |
2.68% |
2.06% |
|
3.27% |
<-Median-> |
3 |
Dividends |
|
|
|
|
|
|
|
|
|
|
|
| H/LYield held 15 yrs |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5.88% |
|
#NUM! |
<-Median-> |
0 |
Dividends |
|
|
|
|
|
|
|
|
|
|
|
| H/LYield held 20 yrs |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
#DIV/0! |
|
#NUM! |
<-Median-> |
0 |
Dividends |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Graham Price |
$13.62 |
$15.12 |
$17.40 |
$18.87 |
$24.05 |
$25.94 |
$30.14 |
$31.38 |
$10.94 |
$16.54 |
$15.80 |
$2.38 |
$19.05 |
$20.48 |
$21.82 |
|
-84.25% |
<-Total Growth |
10 |
Graham Price |
|
|
|
|
|
|
|
|
|
|
|
| Prem/Disc H/L |
|
40.1% |
7.0% |
2.8% |
4.9% |
18.7% |
22.6% |
30.8% |
169.3% |
7.3% |
2.8% |
517.6% |
|
|
|
|
12.98% |
<-Median-> |
10 |
Graham Price |
|
|
|
|
|
|
|
|
|
|
|
| Prem/Disc High |
77.7% |
59.6% |
34.6% |
15.8% |
23.1% |
33.9% |
30.9% |
40.8% |
270.1% |
58.9% |
31.6% |
704.7% |
|
|
|
|
34.24% |
<-Median-> |
10 |
Graham Price |
|
|
|
|
|
|
|
|
|
|
|
| Prem/Disc Low |
-44.0% |
20.7% |
-20.6% |
-10.2% |
-13.3% |
3.5% |
14.4% |
20.9% |
68.6% |
-44.4% |
-26.1% |
330.5% |
|
|
|
|
-3.34% |
<-Median-> |
10 |
Graham Price |
|
|
|
|
|
|
|
|
|
|
|
| Prem/Disc Cl |
72.4% |
37.6% |
-2.2% |
10.9% |
15.2% |
31.6% |
30.6% |
29.3% |
90.2% |
16.9% |
8.5% |
355.7% |
-28.3% |
-33.3% |
-37.4% |
|
23.07% |
<-Median-> |
10 |
Graham Price |
|
|
|
|
|
|
|
|
|
|
|
| Price/GP Ratio |
1.72 |
1.38 |
0.98 |
1.11 |
1.15 |
1.32 |
1.31 |
1.29 |
1.90 |
1.17 |
1.09 |
4.56 |
|
|
|
|
1.23 |
<-Median-> |
10 |
Price/GP Ratio |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Pre-split '06 |
$46.95 |
$41.60 |
$40.62 |
$41.85 |
$55.40 |
$68.27 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Price Cl |
$23.48 |
$20.80 |
$17.02 |
$20.93 |
$27.70 |
$34.14 |
$39.35 |
$40.57 |
$20.80 |
$19.33 |
$17.15 |
$10.85 |
$13.66 |
$13.66 |
$13.66 |
|
-47.84% |
<-Total Growth |
10 |
Stock Price |
|
|
|
|
|
|
|
|
|
|
|
| Increase |
154.33% |
-11.40% |
-18.17% |
22.94% |
32.38% |
23.23% |
15.28% |
3.10% |
-48.73% |
-7.07% |
-11.28% |
-36.73% |
25.90% |
0.00% |
0.00% |
|
-6.30% |
<-IRR #YR-> |
10 |
Stock Price |
|
|
|
|
|
|
|
|
|
|
|
| P/E |
21.15 |
17.48 |
11.82 |
12.64 |
15.30 |
16.77 |
15.68 |
14.59 |
65.00 |
24.78 |
-63.52 |
542.50 |
10.67 |
9.23 |
8.13 |
|
-22.71% |
<-IRR #YR-> |
5 |
Stock Price |
|
|
|
|
|
|
|
|
|
|
|
| Trailing P/E |
26.81 |
18.74 |
14.30 |
14.53 |
16.74 |
18.86 |
19.34 |
16.16 |
7.48 |
60.41 |
21.99 |
-40.19 |
683.00 |
10.67 |
9.23 |
|
-2.29% |
<-IRR #YR-> |
10 |
Price & Div |
|
|
|
|
|
|
|
|
|
|
|
| Median 10, 5 Yrs |
D. per yr |
4.01% |
3.06% |
% Tot Ret |
-175.57% |
-15.58% |
|
Price Inc |
-11.28% |
P/E: |
15.49 |
24.78 |
|
|
|
|
-19.65% |
<-IRR #YR-> |
5 |
Price & Div |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$20.80 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$10.85 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$39.35 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$10.85 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$20.80 |
$0.32 |
$0.41 |
$0.47 |
$0.58 |
$0.73 |
$0.88 |
$1.00 |
$0.78 |
$0.52 |
$11.37 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$39.35 |
$0.88 |
$1.00 |
$0.78 |
$0.52 |
$11.37 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Price Median H/L |
$15.91 |
$21.19 |
$18.62 |
$19.40 |
$25.23 |
$30.79 |
$36.96 |
$41.07 |
$29.46 |
$17.75 |
$16.24 |
$14.71 |
|
|
|
|
-30.60% |
<-Total Growth |
10 |
Stock Price |
|
|
|
|
|
|
|
|
|
|
|
| Increase |
79.80% |
33.15% |
-12.13% |
4.20% |
30.04% |
22.05% |
20.04% |
11.11% |
-28.26% |
-39.77% |
-8.51% |
-9.42% |
|
|
|
|
-3.59% |
<-IRR #YR-> |
10 |
Stock Price |
|
|
|
|
|
|
|
|
|
|
|
| P/E |
14.34 |
17.80 |
12.93 |
11.72 |
13.94 |
15.13 |
14.73 |
14.77 |
92.06 |
22.75 |
-60.13 |
735.25 |
|
|
|
|
-16.83% |
<-IRR #YR-> |
5 |
Stock Price |
|
|
|
|
|
|
|
|
|
|
|
| Trailing P/E |
18.17 |
19.09 |
15.64 |
13.47 |
15.24 |
17.01 |
18.16 |
16.36 |
10.60 |
55.45 |
20.81 |
-54.46 |
|
|
|
|
-0.15% |
<-IRR #YR-> |
10 |
Price & Div |
|
|
|
|
|
|
|
|
|
|
|
| Median 10, 5 Yrs |
D. per yr |
3.43% |
2.81% |
% Tot Ret |
-2253.67% |
-20.06% |
|
Price Inc |
-9.42% |
P/E: |
14.75 |
22.75 |
|
|
|
|
-14.02% |
<-IRR #YR-> |
5 |
Price & Div |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$21.19 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$14.71 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$36.96 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$14.71 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$21.19 |
$0.32 |
$0.41 |
$0.47 |
$0.58 |
$0.73 |
$0.88 |
$1.00 |
$0.78 |
$0.52 |
$15.23 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$36.96 |
$0.88 |
$1.00 |
$0.78 |
$0.52 |
$15.23 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Hi Mths |
|
|
|
|
|
Dec |
Dec |
Oct |
Apr |
Jul |
Jan |
Feb |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Pre-split '06 |
$48.40 |
$48.25 |
$46.85 |
$43.70 |
$59.20 |
$69.47 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Price Hi |
$24.20 |
$24.13 |
$23.43 |
$21.85 |
$29.60 |
$34.74 |
$39.46 |
$44.19 |
$40.48 |
$26.29 |
$20.79 |
$19.16 |
|
|
|
|
-20.58% |
<-Total Growth |
10 |
Stock Price |
|
|
|
|
|
|
|
|
|
|
|
| Increase |
162.33% |
-0.31% |
-2.90% |
-6.72% |
35.47% |
17.35% |
13.60% |
11.99% |
-8.40% |
-35.05% |
-20.92% |
-7.84% |
|
|
|
|
-2.28% |
<-IRR #YR-> |
10 |
Stock Price |
|
|
|
|
|
|
|
|
|
|
|
| P/E |
21.80 |
20.27 |
16.27 |
13.20 |
16.35 |
17.07 |
15.72 |
15.90 |
126.50 |
33.71 |
-77.00 |
958.00 |
|
|
|
|
-13.45% |
<-IRR #YR-> |
5 |
Stock Price |
|
|
|
|
|
|
|
|
|
|
|
| Trailing P/E |
27.63 |
21.73 |
19.68 |
15.17 |
17.89 |
19.19 |
19.39 |
17.61 |
14.56 |
82.16 |
26.65 |
-70.96 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Median 10, 5 Yrs |
|
|
|
|
|
|
|
Price Inc |
-8.40% |
P/E: |
16.31 |
33.71 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$24.13 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$19.16 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$39.46 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$19.16 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Low Mths |
|
|
|
|
|
Jan |
Jun |
Aug |
Nov |
Mar |
Aug |
Dec |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Pre-split '06 |
$15.25 |
$36.50 |
$27.62 |
$33.90 |
$41.71 |
$53.69 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Price Low |
$7.63 |
$18.25 |
$13.81 |
$16.95 |
$20.86 |
$26.85 |
$34.46 |
$37.94 |
$18.44 |
$9.20 |
$11.68 |
$10.25 |
|
|
|
|
-43.84% |
<-Total Growth |
10 |
Stock Price |
|
|
|
|
|
|
|
|
|
|
|
| Increase |
-10.03% |
139.34% |
-24.33% |
22.74% |
23.04% |
28.72% |
28.37% |
10.10% |
-51.40% |
-50.11% |
26.96% |
-12.24% |
|
|
|
|
-5.61% |
<-IRR #YR-> |
10 |
Stock Price |
|
|
|
|
|
|
|
|
|
|
|
| P/E |
6.87 |
15.34 |
9.59 |
10.24 |
11.52 |
13.19 |
13.73 |
13.65 |
57.63 |
11.79 |
-43.26 |
512.50 |
|
|
|
|
-21.53% |
<-IRR #YR-> |
5 |
Stock Price |
|
|
|
|
|
|
|
|
|
|
|
| Trailing P/E |
8.71 |
16.44 |
11.61 |
11.77 |
12.60 |
14.83 |
16.93 |
15.12 |
6.63 |
28.75 |
14.97 |
-37.96 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Median 10, 5 Yrs |
|
|
|
|
|
|
|
Price Inc |
-12.24% |
P/E: |
12.49 |
13.65 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$18.25 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$10.25 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$34.46 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$10.25 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Market Cap |
$22,630 |
$20,051 |
$15,761 |
$19,335 |
$44,763 |
$54,070 |
$60,874 |
$60,896 |
$33,488 |
$33,982 |
$30,493 |
$19,291 |
$24,287 |
$24,287 |
$24,287 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pur Hancock |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| presplit '06 |
482 |
482 |
463 |
462 |
808 |
792 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| # of Sh in M |
964 |
964 |
926 |
924 |
1,616 |
1,584 |
1,547 |
1,501 |
1,610 |
1,758 |
1,778 |
1,778 |
1,778 |
1,778 |
1,778 |
|
6.31% |
<-IRR #YR-> |
10 |
Shares |
|
|
|
|
|
|
|
|
|
|
|
| Increase |
-2.43% |
0.00% |
-3.94% |
-0.22% |
74.89% |
-1.98% |
-2.34% |
-2.97% |
7.26% |
9.19% |
1.14% |
0.00% |
0.00% |
0.00% |
0.00% |
|
2.82% |
<-IRR #YR-> |
5 |
Shares |
|
|
|
|
|
|
|
|
|
|
|
| CF fr Op $M |
$1,911 |
-$2,732 |
$2,141 |
$2,655 |
$5,753 |
$8,199 |
$8,046 |
$7,471 |
$7,922 |
$12,022 |
$11,562 |
$9,333 |
|
|
|
|
-441.62% |
<-Total Growth |
10 |
Cash Flow |
|
|
|
|
|
|
|
|
|
|
|
| OPS |
$1.98 |
-$2.83 |
$2.31 |
$2.87 |
$3.56 |
$5.18 |
$5.20 |
$4.98 |
$4.92 |
$6.84 |
$6.50 |
$5.25 |
|
|
|
|
-285.22% |
<-Total Growth |
10 |
Cash Flow |
|
|
|
|
|
|
|
|
|
|
|
| Increase |
-32.44% |
-242.96% |
-181.58% |
24.28% |
23.90% |
45.40% |
0.48% |
-4.30% |
-1.14% |
38.98% |
-4.91% |
-19.28% |
|
|
|
|
-0.33% |
<-Average |
10 |
Cash Flow |
|
|
|
|
|
|
|
|
|
|
|
| Non-Cash CF |
$460.0 |
-$966.0 |
-$71.0 |
-$191.0 |
$56.0 |
-$1,701.0 |
$19.0 |
-$976.0 |
$641.0 |
-$134.0 |
-$866.0 |
$1,147.0 |
|
|
|
|
9.54% |
<-IRR #YR-> |
10 |
Cash Flow |
|
|
|
|
|
|
|
|
|
|
|
| OPS non-cash |
$2.46 |
-$3.84 |
$2.24 |
$2.67 |
$3.59 |
$4.10 |
$5.21 |
$4.33 |
$5.32 |
$6.76 |
$6.02 |
$5.89 |
|
|
|
|
0.18% |
<-IRR #YR-> |
5 |
Cash Flow |
|
|
|
|
|
|
|
|
|
|
|
| P/O on Cl |
9.54 |
-5.42 |
7.61 |
7.85 |
7.71 |
8.32 |
7.55 |
9.38 |
3.91 |
2.86 |
2.85 |
1.84 |
|
|
|
|
11.37% |
<-IRR #YR-> |
10 |
Cash Flow |
|
|
|
|
|
|
|
|
|
|
|
| *Operational
Cash Flow per share |
|
|
|
|
|
P/CF |
10 yr |
7.58 |
5 yr |
2.86 |
|
|
|
|
2.49% |
<-IRR #YR-> |
5 |
Cash Flow |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-964.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
1,778.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-1,547.0 |
0.0 |
0.0 |
0.0 |
0.0 |
1,778.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$2.31 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$5.25 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$5.20 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$5.25 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$2.24 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$5.89 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$5.21 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$5.89 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| OPM |
11.77% |
-19.30% |
12.95% |
16.09% |
21.19% |
25.58% |
23.53% |
21.03% |
24.00% |
29.97% |
30.72% |
18.31% |
|
|
|
|
should be zero, it is a check
on calculations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Increase |
-47.3% |
-186.3% |
-42.1% |
-28.1% |
-5.2% |
14.4% |
5.2% |
-6.0% |
7.4% |
34.1% |
37.4% |
-18.1% |
|
|
|
|
0.00 |
<-Median-> |
10 |
OPM |
|
|
|
|
|
|
|
|
|
|
|
| *Operational
Profit Margin (CF/Revenue) Ratio |
|
|
|
|
OPM |
10 Yrs |
22.36% |
5 Yrs |
24.00% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Current Assets |
|
|
|
|
|
|
$10,901 |
$12,354 |
$17,269 |
$21,132 |
$14,083 |
$15,058 |
|
|
|
|
Liq ratio of 1.5 and up, best |
|
Assets |
|
|
|
|
|
|
|
|
|
|
|
| Current Liability |
|
|
|
|
|
|
$10,705 |
$12,093 |
$14,088 |
$16,026 |
$7,936 |
$6,560 |
|
|
|
|
1.27 |
<-Median-> |
6 |
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
| Liquidity |
|
|
|
|
|
|
1.02 |
1.02 |
1.23 |
1.32 |
1.77 |
2.30 |
|
|
|
|
1.32 |
<-Median-> |
5 |
Ratio |
|
|
|
|
|
|
|
|
|
|
|
| From Google
Finance and G&M site |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Assets |
$114,975 |
$137,819 |
$140,026 |
$148,980 |
$302,136 |
$222,171 |
$359,106 |
$352,002 |
$376,405 |
$396,881 |
$417,729 |
$462,102 |
|
|
|
|
A/L ratio of 1.5 and up, best |
|
Assets |
|
|
|
|
|
|
|
|
|
|
|
| Liability |
$107,465 |
$128,462 |
$130,219 |
$138,675 |
$277,648 |
$198,197 |
$333,248 |
$327,521 |
$348,733 |
$367,772 |
$390,602 |
$437,223 |
|
|
|
|
1.08 |
<-Median-> |
10 |
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
| Debt Ratio |
1.07 |
1.07 |
1.08 |
1.07 |
1.09 |
1.12 |
1.08 |
1.07 |
1.08 |
1.08 |
1.07 |
1.06 |
|
|
|
|
1.07 |
<-Median-> |
5 |
Ratio |
|
|
|
|
|
|
|
|
|
|
|
| Liab. For Pre |
$756 |
$802 |
$794 |
$650 |
$606 |
$2,456 |
$2,572 |
$3,010 |
$3,674 |
$4,581 |
$4,412 |
$4,412 |
|
|
|
|
Included in above Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Non Cont. Int. |
$299 |
$1,064 |
$1,059 |
$1,047 |
$1,043 |
$187 |
$202 |
$146 |
$217 |
$202 |
$254 |
$415 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Equity |
$7,211 |
$8,293 |
$8,748 |
$9,258 |
$23,445 |
$23,787 |
$25,656 |
$24,335 |
$27,455 |
$28,907 |
$26,873 |
$24,464 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Preferred Shares |
$0 |
$0 |
$0 |
$344 |
$344 |
$344 |
$638 |
$638 |
$638 |
$1,422 |
$1,422 |
$1,813 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Part. Policyh. |
$54 |
$62 |
$92 |
$82 |
$150 |
$157 |
$142 |
$62 |
$62 |
$80 |
$159 |
$249 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Book Value |
$7,157 |
$8,231 |
$8,656 |
$8,832 |
$22,951 |
$23,286 |
$24,876 |
$23,635 |
$26,755 |
$27,405 |
$25,292 |
$22,402 |
$22,402 |
$22,402 |
$22,402 |
|
172.17% |
<-Total Growth |
10 |
Book Value |
|
|
|
|
|
|
|
|
|
|
|
| BV per share |
$7.42 |
$8.54 |
$9.35 |
$9.56 |
$14.20 |
$14.70 |
$16.08 |
$15.75 |
$16.62 |
$15.59 |
$14.22 |
$12.60 |
$12.60 |
$12.60 |
$12.60 |
|
47.56% |
<-Total Growth |
10 |
Book Value |
|
|
|
|
|
|
|
|
|
|
|
| Change |
2.59% |
15.01% |
9.48% |
2.25% |
48.58% |
3.51% |
9.38% |
-2.08% |
5.54% |
-6.19% |
-8.75% |
-11.43% |
|
|
|
|
0.0000 |
Current/Historical; Lower,
better; best .8 or lower |
|
|
|
|
|
|
|
|
|
|
|
|
|
| P/BV (CL) |
3.16 |
2.44 |
1.82 |
2.19 |
1.95 |
2.32 |
2.45 |
2.58 |
1.25 |
1.24 |
1.21 |
0.86 |
|
|
|
|
3.97% |
<-IRR #YR-> |
10 |
Book Value |
|
|
|
|
|
|
|
|
|
|
|
| Change |
147.91% |
-22.96% |
-25.26% |
20.23% |
-10.91% |
19.05% |
5.39% |
5.29% |
-51.42% |
-0.93% |
-2.77% |
-28.57% |
|
|
|
|
-4.76% |
<-IRR #YR-> |
5 |
Book Value |
|
|
|
|
|
|
|
|
|
|
|
| Leverage (A/BK) |
16.06 |
16.74 |
16.18 |
16.87 |
13.16 |
9.54 |
14.44 |
14.89 |
14.07 |
14.48 |
16.52 |
20.63 |
|
|
|
|
14.69 |
<-Median-> |
10 |
A/BV |
|
|
|
|
|
|
|
|
|
|
|
| Debt/Equity Ratio |
15.02 |
15.61 |
15.04 |
15.70 |
12.10 |
8.51 |
13.40 |
13.86 |
13.03 |
13.42 |
15.44 |
19.52 |
|
|
|
|
13.64 |
<-Median-> |
10 |
Debt/Eq Ratio |
|
|
|
|
|
|
|
|
|
|
| Median |
|
|
|
|
|
|
|
P/BV |
10 Yrs |
1.79 |
5 Yrs |
1.43 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$8.54 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$12.60 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$16.08 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$12.60 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ROE |
|
|
|
|
|
|
0.8% |
-15.4% |
8.5% |
-7.2% |
-4.2% |
2.3% |
|
|
|
|
-4.18% |
<-Median-> |
5 |
Compreh. Inc |
|
|
|
|
|
|
|
|
|
|
| Comprehensive Inc |
|
|
|
|
|
|
$206 |
-$3,645 |
$2,272 |
-$1,968 |
-$1,058 |
$522 |
|
|
|
|
|
|
|
Compreh. Inc |
|
|
|
|
|
|
|
|
|
|
| 5Yr Median |
|
|
|
|
|
|
|
|
|
|
-4.2% |
-4.2% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ROE |
14.9% |
14.2% |
15.8% |
17.4% |
11.2% |
14.1% |
16.0% |
17.9% |
1.9% |
5.2% |
-1.2% |
1.1% |
|
|
|
|
Net Income/Shareholders' equity |
|
ROE |
|
|
|
|
|
|
|
|
|
|
|
| 5Yr Median |
12.2% |
14.2% |
14.2% |
14.9% |
14.9% |
14.2% |
15.8% |
16.0% |
14.1% |
14.1% |
5.2% |
1.9% |
|
|
|
|
|
|
|
ROE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net Income |
$1,068 |
$1,167 |
$1,370 |
$1,536 |
$2,565 |
$3,291 |
$3,970 |
$4,229 |
$497 |
$1,420 |
-$312 |
$245 |
|
|
|
|
-79.01% |
<-Total Growth |
10 |
Net Income |
|
|
|
|
|
|
|
|
|
|
|
| Oper C. F. |
$1,911 |
-$2,732 |
$2,141 |
$2,655 |
$5,753 |
$8,199 |
$8,046 |
$7,471 |
$7,922 |
$12,022 |
$11,562 |
$9,333 |
|
|
|
|
|
Cash Flow Statement |
|
|
|
|
|
|
|
|
|
|
|
| Invest. C. F |
-$282 |
$2,153 |
-$1,418 |
-$2,721 |
-$524 |
-$1,465 |
-$1,465 |
-$241 |
-$7,206 |
-$9,806 |
-$20,456 |
-$9,222 |
|
|
|
|
|
Cash Flow Statement |
|
|
|
|
|
|
|
|
|
|
|
|
| Total Accruals |
-$561 |
$1,746 |
$647 |
$1,602 |
-$2,664 |
-$3,443 |
-$2,611 |
-$3,001 |
-$219 |
-$796 |
$8,582 |
$134 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total Assets |
$114,975 |
$137,819 |
$140,026 |
$148,980 |
$302,136 |
$222,171 |
$359,106 |
$352,002 |
$376,405 |
$396,881 |
$417,729 |
$462,102 |
|
|
|
|
|
Balance Sheet |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accruals Ratio |
-0.49% |
1.27% |
0.46% |
1.08% |
-0.88% |
-1.55% |
-0.73% |
-0.85% |
-0.06% |
-0.20% |
2.05% |
0.03% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
neutral |
neutral |
neutral |
neutral |
neutral |
neutral |
neutral |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Chgn in Close |
154.33% |
-11.40% |
-18.17% |
22.94% |
32.38% |
23.23% |
15.28% |
3.10% |
-48.73% |
-7.07% |
-11.28% |
-36.73% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Fin. C. F |
|
|
|
|
|
|
-$4,005 |
-$4,583 |
$2,070 |
$1,183 |
$2,242 |
$655 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total Accruals |
|
|
|
|
|
|
$1,394 |
$1,582 |
-$2,289 |
-$1,979 |
$6,340 |
-$521 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accruals Ratio |
|
|
|
|
|
|
0.39% |
0.45% |
-0.61% |
-0.50% |
1.52% |
-0.11% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash |
|
|
|
|
|
|
$10,331 |
$11,866 |
$16,790 |
$18,255 |
$11,264 |
$12,280 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Mar 25,
2012. Last estimates were for 2011 and
2012 at $44151M and $47647M for revenue, $1.58 and $1.72 for EPS. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| May 15,
2011. Last I looked I got estimates
for 2010 and 2011 of $-1.26 and $1.74 for earnings. Company did better in earnings than
expected, but 2011 estimates were still lowered. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| I have
redone the Asset/Liability section and cash flow sections. I was trying to be consistent in what
figures I used. I notice that G&M
was not consistent in some of their accounting, so I reviewed |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| all past
financial statements to be consistent.
For the first quarter of 2011, only partial financials were issued. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Apr 11,
2010. When I last looked at this
stock, I got 2009 and 2010 earnings of $1.01 and $2.16. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Nov 22,
2009, when I reviewed this stock in Aug I got earnings for 2009 and 2010 of
$1.25 and $2.50. Both these earnings
estimates have been down graded. More
stock has been issued lately |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| and this is
probably the cause. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Aug 7,
2009. When I last reviewed this stock
in April 2009, I got earnings of $1.90 and $2.80 for 2009 and 2010. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Aug 6,
2009. This company has announced a 50%
cut in dividends. This will affect the
last two dividends for this year. Stock price in April was $19.22. It has gone down 14% today, but this puts
it at |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| $22.60, and
still higher than April 2009. Many
feel that the company has done the responsible thing to conserve cash. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| April 2009
AP 2008. When I last looked at this stock in May 2008, I got estimates for
earnings of $3.08. The Earnings came
in at $.32. If earnings were better,
the growth would be ok, not great. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| AP 2007. I hav e done well, but not excellent on
this stock at 11% IRR overall. I see no negatives. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| AR
2006. TD still has a buy rating on
this stock. It has done well for
me. Revenue and EPS up nicely. I see no problems. It is a keeper. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| AR 2005.
Bought in 2005, made 32% IRR. Not
bad! TD still has a buy rating on it. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| AR 2004. I have bought this stock. 2005.
Looks like it might be good.
Anayst like it. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Demutualized
Sep 23, 1999 (Changed close of 1999 and 2002 because of MFC's site's closing
prices.) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| How they make
their money |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| This is a
life insurance company in the financial services business. It offers financial protection products
(e.g. Life Insurance) and wealth management services (i.e. segregated funds,
mutual funds |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| and pension
products). They sell products to individuals and business. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| They are an
international company, selling in Canada, US and Asia. This company is listed on Canadian, US,
Hong Kong and Philippines Stock Exchanges. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| For most
ratios, lower is better when looking for a good stock price. However, there are exceptions such as for
yield and asset/liability ratios and here you want a higher ratios to
indicate a good stock price. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Also, for
the Operational Profit Margin, a higher percentage is better. With the OPM, you should only compare
companies in similar industries. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Copyright ©
2008 Website of SPBrunner. All rights reserved. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
-$1,795 |
$0 |
-$5,794 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
-$317 |
$0 |
-$99 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
-$529 |
$0 |
$11,473 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$13,079 |
$0 |
$251 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$160 |
$0 |
$207 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$16,157 |
$0 |
$19,254 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$638 |
$0 |
$1,422 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$62 |
$0 |
$159 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$27,455 |
$0 |
$26,873 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Guloien, Donald A. |
|
|
|
CEO |
|
Stock |
Options |
|
|
|
|
3.28 |
|
|
|
|
|
$0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|