[MANULFE] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[MANULFE] MANULIFE HOLDINGS BERHAD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 7.94%
YoY- 98.59%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 373,985 361,300 324,580 375,344 354,364 266,912 248,720 31.21%
PBT 38,589 35,126 24,676 39,579 36,208 39,546 41,296 -4.41%
Tax -10,981 -10,004 -6,508 -12,038 -10,692 -11,740 -11,748 -4.39%
NP 27,608 25,122 18,168 27,541 25,516 27,806 29,548 -4.42%
-
NP to SH 27,608 25,122 18,168 27,541 25,516 27,806 29,548 -4.42%
-
Tax Rate 28.46% 28.48% 26.37% 30.42% 29.53% 29.69% 28.45% -
Total Cost 346,377 336,178 306,412 347,803 328,848 239,106 219,172 35.64%
-
Net Worth 274,198 262,107 268,482 266,151 250,051 243,806 250,269 6.27%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 274,198 262,107 268,482 266,151 250,051 243,806 250,269 6.27%
NOSH 201,616 201,621 201,866 201,629 201,654 201,492 201,830 -0.07%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 7.38% 6.95% 5.60% 7.34% 7.20% 10.42% 11.88% -
ROE 10.07% 9.58% 6.77% 10.35% 10.20% 11.40% 11.81% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 185.49 179.20 160.79 186.15 175.73 132.47 123.23 31.30%
EPS 13.69 12.46 9.00 13.66 12.65 13.80 14.64 -4.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.30 1.33 1.32 1.24 1.21 1.24 6.34%
Adjusted Per Share Value based on latest NOSH - 201,563
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 170.41 164.63 147.89 171.02 161.47 121.62 113.33 31.21%
EPS 12.58 11.45 8.28 12.55 11.63 12.67 13.46 -4.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2494 1.1943 1.2233 1.2127 1.1394 1.1109 1.1404 6.26%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 - - - - -
Price 2.00 1.96 1.83 0.00 0.00 0.00 0.00 -
P/RPS 1.08 1.09 1.14 0.00 0.00 0.00 0.00 -
P/EPS 14.61 15.73 20.33 0.00 0.00 0.00 0.00 -
EY 6.85 6.36 4.92 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 1.47 1.51 1.38 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 19/11/03 20/08/03 23/05/03 28/02/03 13/11/02 30/08/02 30/05/02 -
Price 1.99 2.02 2.04 1.81 0.00 0.00 0.00 -
P/RPS 1.07 1.13 1.27 0.97 0.00 0.00 0.00 -
P/EPS 14.53 16.21 22.67 13.25 0.00 0.00 0.00 -
EY 6.88 6.17 4.41 7.55 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.55 1.53 1.37 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