[MANULFE] YoY 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- 76.55%
YoY- 23.07%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 122,002 112,353 107,390 99,615 71,275 86,382 53,870 14.58%
PBT 17,857 13,513 13,098 11,394 9,449 9,426 12,207 6.54%
Tax -5,079 -4,178 -3,706 -3,375 -2,933 -2,593 -3,458 6.61%
NP 12,778 9,335 9,392 8,019 6,516 6,833 8,749 6.51%
-
NP to SH 12,778 9,335 9,392 8,019 6,516 6,833 8,749 6.51%
-
Tax Rate 28.44% 30.92% 28.29% 29.62% 31.04% 27.51% 28.33% -
Total Cost 109,224 103,018 97,998 91,596 64,759 79,549 45,121 15.86%
-
Net Worth 341,690 315,073 292,868 261,927 244,097 221,719 213,685 8.13%
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 341,690 315,073 292,868 261,927 244,097 221,719 213,685 8.13%
NOSH 202,183 201,970 201,978 201,482 201,733 201,563 201,589 0.04%
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 10.47% 8.31% 8.75% 8.05% 9.14% 7.91% 16.24% -
ROE 3.74% 2.96% 3.21% 3.06% 2.67% 3.08% 4.09% -
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 60.34 55.63 53.17 49.44 35.33 42.86 26.72 14.53%
EPS 6.32 4.62 4.65 3.98 3.23 3.39 4.34 6.46%
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 55.59 51.19 48.93 45.39 32.48 39.36 24.55 14.58%
EPS 5.82 4.25 4.28 3.65 2.97 3.11 3.99 6.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5569 1.4356 1.3345 1.1935 1.1122 1.0103 0.9737 8.13%
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 3.56 3.85 3.72 3.96 0.00 0.00 0.00 -
P/EPS 34.02 46.30 42.58 49.25 0.00 0.00 0.00 -
EY 2.94 2.16 2.35 2.03 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 3.63 3.86 4.12 4.09 0.00 0.00 0.00 -
P/EPS 34.65 46.52 47.10 50.75 0.00 0.00 0.00 -
EY 2.89 2.15 2.12 1.97 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