[MANULFE] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Announcement Date
23-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -34.03%
YoY- -38.51%
Quarter Report
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 407,095 373,985 361,300 324,580 375,344 354,364 266,912 32.39%
PBT 48,530 38,589 35,126 24,676 39,579 36,208 39,546 14.58%
Tax -4,017 -10,981 -10,004 -6,508 -12,038 -10,692 -11,740 -50.98%
NP 44,513 27,608 25,122 18,168 27,541 25,516 27,806 36.72%
-
NP to SH 44,513 27,608 25,122 18,168 27,541 25,516 27,806 36.72%
-
Tax Rate 8.28% 28.46% 28.48% 26.37% 30.42% 29.53% 29.69% -
Total Cost 362,582 346,377 336,178 306,412 347,803 328,848 239,106 31.89%
-
Net Worth 298,366 274,198 262,107 268,482 266,151 250,051 243,806 14.36%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 298,366 274,198 262,107 268,482 266,151 250,051 243,806 14.36%
NOSH 201,598 201,616 201,621 201,866 201,629 201,654 201,492 0.03%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 10.93% 7.38% 6.95% 5.60% 7.34% 7.20% 10.42% -
ROE 14.92% 10.07% 9.58% 6.77% 10.35% 10.20% 11.40% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 201.93 185.49 179.20 160.79 186.15 175.73 132.47 32.34%
EPS 22.08 13.69 12.46 9.00 13.66 12.65 13.80 36.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.48 1.36 1.30 1.33 1.32 1.24 1.21 14.32%
Adjusted Per Share Value based on latest NOSH - 201,866
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 183.07 168.18 162.48 145.96 168.79 159.36 120.03 32.39%
EPS 20.02 12.42 11.30 8.17 12.39 11.47 12.50 36.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3418 1.2331 1.1787 1.2074 1.1969 1.1245 1.0964 14.37%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 - - - -
Price 2.00 2.00 1.96 1.83 0.00 0.00 0.00 -
P/RPS 0.99 1.08 1.09 1.14 0.00 0.00 0.00 -
P/EPS 9.06 14.61 15.73 20.33 0.00 0.00 0.00 -
EY 11.04 6.85 6.36 4.92 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.47 1.51 1.38 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 24/02/04 19/11/03 20/08/03 23/05/03 28/02/03 13/11/02 30/08/02 -
Price 2.09 1.99 2.02 2.04 1.81 0.00 0.00 -
P/RPS 1.03 1.07 1.13 1.27 0.97 0.00 0.00 -
P/EPS 9.47 14.53 16.21 22.67 13.25 0.00 0.00 -
EY 10.56 6.88 6.17 4.41 7.55 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.46 1.55 1.53 1.37 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