[MANULFE] YoY Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[MANULFE] MANULIFE HOLDINGS BERHAD
Announcement Date
24-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 61.23%
YoY- 61.62%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 583,884 474,290 435,313 407,095 375,344 342,804 273,075 13.49%
PBT 71,134 56,436 56,876 48,530 39,579 41,806 35,227 12.42%
Tax -20,395 -16,408 -16,367 -4,017 -12,038 -27,938 -11,235 10.44%
NP 50,739 40,028 40,509 44,513 27,541 13,868 23,992 13.28%
-
NP to SH 50,739 40,028 40,509 44,513 27,541 13,868 23,992 13.28%
-
Tax Rate 28.67% 29.07% 28.78% 8.28% 30.42% 66.83% 31.89% -
Total Cost 533,145 434,262 394,804 362,582 347,803 328,936 249,083 13.51%
-
Net Worth 370,232 339,220 316,886 298,366 266,151 225,758 223,519 8.77%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 370,232 339,220 316,886 298,366 266,151 225,758 223,519 8.77%
NOSH 202,312 201,916 201,838 201,598 201,629 201,569 201,369 0.07%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 8.69% 8.44% 9.31% 10.93% 7.34% 4.05% 8.79% -
ROE 13.70% 11.80% 12.78% 14.92% 10.35% 6.14% 10.73% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 288.60 234.89 215.67 201.93 186.15 170.07 135.61 13.40%
EPS 25.08 19.82 20.07 22.08 13.66 6.88 11.91 13.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.83 1.68 1.57 1.48 1.32 1.12 1.11 8.68%
Adjusted Per Share Value based on latest NOSH - 201,583
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 262.57 213.29 195.76 183.07 168.79 154.16 122.80 13.49%
EPS 22.82 18.00 18.22 20.02 12.39 6.24 10.79 13.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6649 1.5255 1.425 1.3418 1.1969 1.0152 1.0052 8.76%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 - - - -
Price 2.31 2.30 2.30 2.00 0.00 0.00 0.00 -
P/RPS 0.80 0.98 1.07 0.99 0.00 0.00 0.00 -
P/EPS 9.21 11.60 11.46 9.06 0.00 0.00 0.00 -
EY 10.86 8.62 8.73 11.04 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.37 1.46 1.35 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 28/02/06 28/02/05 24/02/04 28/02/03 26/02/02 22/02/01 -
Price 2.50 2.26 2.29 2.09 1.81 0.00 0.00 -
P/RPS 0.87 0.96 1.06 1.03 0.97 0.00 0.00 -
P/EPS 9.97 11.40 11.41 9.47 13.25 0.00 0.00 -
EY 10.03 8.77 8.76 10.56 7.55 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.35 1.46 1.41 1.37 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