[MANULFE] QoQ 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- -45.95%
YoY- -38.51%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
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 126,606 99,839 99,615 81,145 109,571 89,332 71,275 46.51%
PBT 19,588 11,379 11,394 6,169 12,423 7,383 9,449 62.36%
Tax 4,219 -3,234 -3,375 -1,627 -4,019 -2,150 -2,933 -
NP 23,807 8,145 8,019 4,542 8,404 5,233 6,516 136.65%
-
NP to SH 23,807 8,145 8,019 4,542 8,404 5,233 6,516 136.65%
-
Tax Rate -21.54% 28.42% 29.62% 26.37% 32.35% 29.12% 31.04% -
Total Cost 102,799 91,694 91,596 76,603 101,167 84,099 64,759 35.96%
-
Net Worth 298,343 274,188 261,927 268,482 201,563 250,537 244,097 14.27%
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 298,343 274,188 261,927 268,482 201,563 250,537 244,097 14.27%
NOSH 201,583 201,608 201,482 201,866 201,563 202,046 201,733 -0.04%
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 18.80% 8.16% 8.05% 5.60% 7.67% 5.86% 9.14% -
ROE 7.98% 2.97% 3.06% 1.69% 4.17% 2.09% 2.67% -
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 62.81 49.52 49.44 40.20 54.36 44.21 35.33 46.60%
EPS 11.81 4.04 3.98 2.25 4.17 2.59 3.23 136.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.48 1.36 1.30 1.33 1.00 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 57.69 45.49 45.39 36.97 49.93 40.70 32.48 46.51%
EPS 10.85 3.71 3.65 2.07 3.83 2.38 2.97 136.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3594 1.2493 1.1935 1.2233 0.9184 1.1416 1.1122 14.27%
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 3.18 4.04 3.96 4.55 0.00 0.00 0.00 -
P/EPS 16.93 49.50 49.25 81.33 0.00 0.00 0.00 -
EY 5.91 2.02 2.03 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 3.33 4.02 4.09 5.07 3.33 0.00 0.00 -
P/EPS 17.70 49.26 50.75 90.67 43.41 0.00 0.00 -
EY 5.65 2.03 1.97 1.10 2.30 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 1.81 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