[MANULFE] QoQ Quarter Result on 30-Sep-2003 [#3]

Stock
[MANULFE] MANULIFE HOLDINGS BERHAD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 1.57%
YoY- 55.65%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 107,390 96,902 126,606 99,839 99,615 81,145 109,571 -1.33%
PBT 13,098 11,305 19,588 11,379 11,394 6,169 12,423 3.59%
Tax -3,706 -3,258 4,219 -3,234 -3,375 -1,627 -4,019 -5.26%
NP 9,392 8,047 23,807 8,145 8,019 4,542 8,404 7.69%
-
NP to SH 9,392 8,047 23,807 8,145 8,019 4,542 8,404 7.69%
-
Tax Rate 28.29% 28.82% -21.54% 28.42% 29.62% 26.37% 32.35% -
Total Cost 97,998 88,855 102,799 91,694 91,596 76,603 101,167 -2.10%
-
Net Worth 292,868 306,552 298,343 274,188 261,927 268,482 201,563 28.31%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 292,868 306,552 298,343 274,188 261,927 268,482 201,563 28.31%
NOSH 201,978 201,679 201,583 201,608 201,482 201,866 201,563 0.13%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 8.75% 8.30% 18.80% 8.16% 8.05% 5.60% 7.67% -
ROE 3.21% 2.63% 7.98% 2.97% 3.06% 1.69% 4.17% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 53.17 48.05 62.81 49.52 49.44 40.20 54.36 -1.46%
EPS 4.65 3.99 11.81 4.04 3.98 2.25 4.17 7.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.52 1.48 1.36 1.30 1.33 1.00 28.13%
Adjusted Per Share Value based on latest NOSH - 201,608
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 48.93 44.15 57.69 45.49 45.39 36.97 49.93 -1.34%
EPS 4.28 3.67 10.85 3.71 3.65 2.07 3.83 7.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3345 1.3968 1.3594 1.2493 1.1935 1.2233 0.9184 28.31%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 - -
Price 1.98 2.15 2.00 2.00 1.96 1.83 0.00 -
P/RPS 3.72 4.47 3.18 4.04 3.96 4.55 0.00 -
P/EPS 42.58 53.88 16.93 49.50 49.25 81.33 0.00 -
EY 2.35 1.86 5.91 2.02 2.03 1.23 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.41 1.35 1.47 1.51 1.38 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 25/08/04 26/05/04 24/02/04 19/11/03 20/08/03 23/05/03 28/02/03 -
Price 2.19 2.31 2.09 1.99 2.02 2.04 1.81 -
P/RPS 4.12 4.81 3.33 4.02 4.09 5.07 3.33 15.26%
P/EPS 47.10 57.89 17.70 49.26 50.75 90.67 43.41 5.59%
EY 2.12 1.73 5.65 2.03 1.97 1.10 2.30 -5.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 1.52 1.41 1.46 1.55 1.53 1.81 -11.38%

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