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

Stock
[MANULFE] MANULIFE HOLDINGS BERHAD
Announcement Date
23-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -83.51%
YoY- -38.51%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 407,095 280,489 180,650 81,145 375,344 265,773 133,456 109.90%
PBT 48,530 28,942 17,563 6,169 39,579 27,156 19,773 81.65%
Tax -4,017 -8,236 -5,002 -1,627 -12,038 -8,019 -5,870 -22.29%
NP 44,513 20,706 12,561 4,542 27,541 19,137 13,903 116.76%
-
NP to SH 44,513 20,706 12,561 4,542 27,541 19,137 13,903 116.76%
-
Tax Rate 8.28% 28.46% 28.48% 26.37% 30.42% 29.53% 29.69% -
Total Cost 362,582 259,783 168,089 76,603 347,803 246,636 119,553 109.09%
-
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% 7.55% 4.79% 1.69% 10.35% 7.65% 5.70% -
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 201.93 139.12 89.60 40.20 186.15 131.80 66.23 109.83%
EPS 22.08 10.27 6.23 2.25 13.66 9.49 6.90 116.69%
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 185.49 127.80 82.31 36.97 171.02 121.10 60.81 109.90%
EPS 20.28 9.43 5.72 2.07 12.55 8.72 6.33 116.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3595 1.2494 1.1943 1.2233 1.2127 1.1394 1.1109 14.36%
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 1.44 2.19 4.55 0.00 0.00 0.00 -
P/EPS 9.06 19.47 31.46 81.33 0.00 0.00 0.00 -
EY 11.04 5.14 3.18 1.23 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 1.43 2.25 5.07 0.97 0.00 0.00 -
P/EPS 9.47 19.38 32.42 90.67 13.25 0.00 0.00 -
EY 10.56 5.16 3.08 1.10 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