[MANULFE] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[MANULFE] MANULIFE HOLDINGS BERHAD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -11.24%
YoY- -6.75%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 390,170 379,663 373,947 375,379 363,812 354,984 347,467 8.02%
PBT 41,365 37,369 35,424 39,579 44,811 47,851 47,828 -9.21%
Tax -12,255 -11,171 -10,729 -12,039 -13,782 -14,621 -14,281 -9.68%
NP 29,110 26,198 24,695 27,540 31,029 33,230 33,547 -9.01%
-
NP to SH 29,110 26,198 24,695 27,540 31,029 33,230 33,547 -9.01%
-
Tax Rate 29.63% 29.89% 30.29% 30.42% 30.76% 30.56% 29.86% -
Total Cost 361,060 353,465 349,252 347,839 332,783 321,754 313,920 9.76%
-
Net Worth 274,188 261,927 268,482 201,563 250,537 244,097 250,269 6.26%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 274,188 261,927 268,482 201,563 250,537 244,097 250,269 6.26%
NOSH 201,608 201,482 201,866 201,563 202,046 201,733 201,830 -0.07%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 7.46% 6.90% 6.60% 7.34% 8.53% 9.36% 9.65% -
ROE 10.62% 10.00% 9.20% 13.66% 12.38% 13.61% 13.40% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 193.53 188.43 185.24 186.23 180.06 175.97 172.16 8.10%
EPS 14.44 13.00 12.23 13.66 15.36 16.47 16.62 -8.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.30 1.33 1.00 1.24 1.21 1.24 6.34%
Adjusted Per Share Value based on latest NOSH - 201,563
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 177.78 172.99 170.39 171.04 165.77 161.75 158.32 8.02%
EPS 13.26 11.94 11.25 12.55 14.14 15.14 15.29 -9.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2493 1.1935 1.2233 0.9184 1.1416 1.1122 1.1404 6.26%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 - - - - -
Price 2.00 1.96 1.83 0.00 0.00 0.00 0.00 -
P/RPS 1.03 1.04 0.99 0.00 0.00 0.00 0.00 -
P/EPS 13.85 15.07 14.96 0.00 0.00 0.00 0.00 -
EY 7.22 6.63 6.68 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.51 1.38 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 19/11/03 20/08/03 23/05/03 28/02/03 13/11/02 30/08/02 30/05/02 -
Price 1.99 2.02 2.04 1.81 0.00 0.00 0.00 -
P/RPS 1.03 1.07 1.10 0.97 0.00 0.00 0.00 -
P/EPS 13.78 15.54 16.68 13.25 0.00 0.00 0.00 -
EY 7.26 6.44 6.00 7.55 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.55 1.53 1.81 0.00 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