[MANULFE] YoY Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[MANULFE] MANULIFE HOLDINGS BERHAD
Announcement Date
20-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 176.55%
YoY- -9.65%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 234,213 210,580 204,292 180,650 133,456 203,089 96,527 15.91%
PBT 31,810 26,194 24,403 17,563 19,773 14,411 19,101 8.86%
Tax -9,153 -7,808 -6,964 -5,002 -5,870 -4,204 -5,425 9.10%
NP 22,657 18,386 17,439 12,561 13,903 10,207 13,676 8.77%
-
NP to SH 22,657 18,386 17,439 12,561 13,903 10,207 13,676 8.77%
-
Tax Rate 28.77% 29.81% 28.54% 28.48% 29.69% 29.17% 28.40% -
Total Cost 211,556 192,194 186,853 168,089 119,553 192,882 82,851 16.90%
-
Net Worth 341,877 314,985 292,330 262,107 243,806 221,891 213,498 8.15%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 341,877 314,985 292,330 262,107 243,806 221,891 213,498 8.15%
NOSH 202,294 201,913 201,606 201,621 201,492 201,719 201,413 0.07%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 9.67% 8.73% 8.54% 6.95% 10.42% 5.03% 14.17% -
ROE 6.63% 5.84% 5.97% 4.79% 5.70% 4.60% 6.41% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 115.78 104.29 101.33 89.60 66.23 100.68 47.92 15.83%
EPS 11.20 9.11 8.65 6.23 6.90 5.06 6.79 8.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.69 1.56 1.45 1.30 1.21 1.10 1.06 8.08%
Adjusted Per Share Value based on latest NOSH - 201,482
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 105.33 94.70 91.87 81.24 60.02 91.33 43.41 15.91%
EPS 10.19 8.27 7.84 5.65 6.25 4.59 6.15 8.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5374 1.4165 1.3146 1.1787 1.0964 0.9978 0.9601 8.15%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 - - - -
Price 2.15 2.14 1.98 1.96 0.00 0.00 0.00 -
P/RPS 1.86 2.05 1.95 2.19 0.00 0.00 0.00 -
P/EPS 19.20 23.50 22.89 31.46 0.00 0.00 0.00 -
EY 5.21 4.26 4.37 3.18 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.37 1.37 1.51 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 25/08/06 24/08/05 25/08/04 20/08/03 30/08/02 06/08/01 23/08/00 -
Price 2.19 2.15 2.19 2.02 0.00 0.00 0.00 -
P/RPS 1.89 2.06 2.16 2.25 0.00 0.00 0.00 -
P/EPS 19.55 23.61 25.32 32.42 0.00 0.00 0.00 -
EY 5.11 4.24 3.95 3.08 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.38 1.51 1.55 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