[MANULFE] QoQ TTM 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- -10.33%
YoY- -26.39%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 407,205 390,170 379,663 373,947 375,379 363,812 354,984 9.55%
PBT 48,530 41,365 37,369 35,424 39,579 44,811 47,851 0.94%
Tax -4,017 -12,255 -11,171 -10,729 -12,039 -13,782 -14,621 -57.63%
NP 44,513 29,110 26,198 24,695 27,540 31,029 33,230 21.45%
-
NP to SH 44,513 29,110 26,198 24,695 27,540 31,029 33,230 21.45%
-
Tax Rate 8.28% 29.63% 29.89% 30.29% 30.42% 30.76% 30.56% -
Total Cost 362,692 361,060 353,465 349,252 347,839 332,783 321,754 8.28%
-
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 10.93% 7.46% 6.90% 6.60% 7.34% 8.53% 9.36% -
ROE 14.92% 10.62% 10.00% 9.20% 13.66% 12.38% 13.61% -
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 202.00 193.53 188.43 185.24 186.23 180.06 175.97 9.60%
EPS 22.08 14.44 13.00 12.23 13.66 15.36 16.47 21.51%
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 183.12 175.46 170.73 168.16 168.81 163.61 159.64 9.55%
EPS 20.02 13.09 11.78 11.11 12.38 13.95 14.94 21.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3417 1.233 1.1779 1.2074 0.9064 1.1267 1.0977 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 0.99 1.03 1.04 0.99 0.00 0.00 0.00 -
P/EPS 9.06 13.85 15.07 14.96 0.00 0.00 0.00 -
EY 11.04 7.22 6.63 6.68 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 1.03 1.07 1.10 0.97 0.00 0.00 -
P/EPS 9.46 13.78 15.54 16.68 13.25 0.00 0.00 -
EY 10.57 7.26 6.44 6.00 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 1.81 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