[MANULFE] QoQ Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[MANULFE] MANULIFE HOLDINGS BERHAD
Announcement Date
13-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -8.24%
YoY- 8.48%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 361,300 324,580 375,344 354,364 266,912 248,720 342,804 3.57%
PBT 35,126 24,676 39,579 36,208 39,546 41,296 41,806 -10.98%
Tax -10,004 -6,508 -12,038 -10,692 -11,740 -11,748 -27,938 -49.66%
NP 25,122 18,168 27,541 25,516 27,806 29,548 13,868 48.76%
-
NP to SH 25,122 18,168 27,541 25,516 27,806 29,548 13,868 48.76%
-
Tax Rate 28.48% 26.37% 30.42% 29.53% 29.69% 28.45% 66.83% -
Total Cost 336,178 306,412 347,803 328,848 239,106 219,172 328,936 1.46%
-
Net Worth 262,107 268,482 266,151 250,051 243,806 250,269 225,758 10.49%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 262,107 268,482 266,151 250,051 243,806 250,269 225,758 10.49%
NOSH 201,621 201,866 201,629 201,654 201,492 201,830 201,569 0.01%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 6.95% 5.60% 7.34% 7.20% 10.42% 11.88% 4.05% -
ROE 9.58% 6.77% 10.35% 10.20% 11.40% 11.81% 6.14% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 179.20 160.79 186.15 175.73 132.47 123.23 170.07 3.55%
EPS 12.46 9.00 13.66 12.65 13.80 14.64 6.88 48.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 1.33 1.32 1.24 1.21 1.24 1.12 10.47%
Adjusted Per Share Value based on latest NOSH - 202,046
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 164.63 147.89 171.02 161.47 121.62 113.33 156.20 3.57%
EPS 11.45 8.28 12.55 11.63 12.67 13.46 6.32 48.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1943 1.2233 1.2127 1.1394 1.1109 1.1404 1.0287 10.49%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 - - - - - -
Price 1.96 1.83 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.09 1.14 0.00 0.00 0.00 0.00 0.00 -
P/EPS 15.73 20.33 0.00 0.00 0.00 0.00 0.00 -
EY 6.36 4.92 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 1.38 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 20/08/03 23/05/03 28/02/03 13/11/02 30/08/02 30/05/02 26/02/02 -
Price 2.02 2.04 1.81 0.00 0.00 0.00 0.00 -
P/RPS 1.13 1.27 0.97 0.00 0.00 0.00 0.00 -
P/EPS 16.21 22.67 13.25 0.00 0.00 0.00 0.00 -
EY 6.17 4.41 7.55 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.53 1.37 0.00 0.00 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