[MANULFE] QoQ Quarter Result on 30-Jun-2003 [#2]

Stock
[MANULFE] MANULIFE HOLDINGS BERHAD
Announcement Date
20-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 76.55%
YoY- 23.07%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 96,902 126,606 99,839 99,615 81,145 109,571 89,332 5.56%
PBT 11,305 19,588 11,379 11,394 6,169 12,423 7,383 32.81%
Tax -3,258 4,219 -3,234 -3,375 -1,627 -4,019 -2,150 31.89%
NP 8,047 23,807 8,145 8,019 4,542 8,404 5,233 33.19%
-
NP to SH 8,047 23,807 8,145 8,019 4,542 8,404 5,233 33.19%
-
Tax Rate 28.82% -21.54% 28.42% 29.62% 26.37% 32.35% 29.12% -
Total Cost 88,855 102,799 91,694 91,596 76,603 101,167 84,099 3.73%
-
Net Worth 306,552 298,343 274,188 261,927 268,482 201,563 250,537 14.38%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 306,552 298,343 274,188 261,927 268,482 201,563 250,537 14.38%
NOSH 201,679 201,583 201,608 201,482 201,866 201,563 202,046 -0.12%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 8.30% 18.80% 8.16% 8.05% 5.60% 7.67% 5.86% -
ROE 2.63% 7.98% 2.97% 3.06% 1.69% 4.17% 2.09% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 48.05 62.81 49.52 49.44 40.20 54.36 44.21 5.70%
EPS 3.99 11.81 4.04 3.98 2.25 4.17 2.59 33.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.48 1.36 1.30 1.33 1.00 1.24 14.52%
Adjusted Per Share Value based on latest NOSH - 201,482
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 44.15 57.69 45.49 45.39 36.97 49.93 40.70 5.56%
EPS 3.67 10.85 3.71 3.65 2.07 3.83 2.38 33.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3968 1.3594 1.2493 1.1935 1.2233 0.9184 1.1416 14.38%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 - - -
Price 2.15 2.00 2.00 1.96 1.83 0.00 0.00 -
P/RPS 4.47 3.18 4.04 3.96 4.55 0.00 0.00 -
P/EPS 53.88 16.93 49.50 49.25 81.33 0.00 0.00 -
EY 1.86 5.91 2.02 2.03 1.23 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.35 1.47 1.51 1.38 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 26/05/04 24/02/04 19/11/03 20/08/03 23/05/03 28/02/03 13/11/02 -
Price 2.31 2.09 1.99 2.02 2.04 1.81 0.00 -
P/RPS 4.81 3.33 4.02 4.09 5.07 3.33 0.00 -
P/EPS 57.89 17.70 49.26 50.75 90.67 43.41 0.00 -
EY 1.73 5.65 2.03 1.97 1.10 2.30 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 1.41 1.46 1.55 1.53 1.81 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