[MANULFE] YoY 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- 192.29%
YoY- 183.28%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
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 219,208 145,928 124,437 126,606 109,571 76,938 116,036 11.17%
PBT 23,852 13,662 18,000 19,588 12,423 16,971 10,384 14.85%
Tax -7,092 -3,825 -5,257 4,219 -4,019 -16,971 -2,925 15.89%
NP 16,760 9,837 12,743 23,807 8,404 0 7,459 14.43%
-
NP to SH 16,760 9,837 12,743 23,807 8,404 -3,774 7,459 14.43%
-
Tax Rate 29.73% 28.00% 29.21% -21.54% 32.35% 100.00% 28.17% -
Total Cost 202,448 136,091 111,694 102,799 101,167 76,938 108,577 10.93%
-
Net Worth 370,442 339,156 317,060 298,343 201,563 226,036 223,508 8.78%
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 370,442 339,156 317,060 298,343 201,563 226,036 223,508 8.78%
NOSH 202,427 201,878 201,949 201,583 201,563 201,818 201,358 0.08%
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 7.65% 6.74% 10.24% 18.80% 7.67% 0.00% 6.43% -
ROE 4.52% 2.90% 4.02% 7.98% 4.17% -1.67% 3.34% -
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 108.29 72.28 61.62 62.81 54.36 38.12 57.63 11.07%
EPS 8.28 4.87 6.31 11.81 4.17 -1.87 3.70 14.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.83 1.68 1.57 1.48 1.00 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 97.56 64.95 55.38 56.35 48.77 34.24 51.64 11.17%
EPS 7.46 4.38 5.67 10.60 3.74 -1.68 3.32 14.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6487 1.5094 1.4111 1.3278 0.8971 1.006 0.9947 8.78%
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 2.13 3.18 3.73 3.18 0.00 0.00 0.00 -
P/EPS 27.90 47.20 36.45 16.93 0.00 0.00 0.00 -
EY 3.58 2.12 2.74 5.91 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 2.31 3.13 3.72 3.33 3.33 0.00 0.00 -
P/EPS 30.20 46.38 36.29 17.70 43.41 0.00 0.00 -
EY 3.31 2.16 2.76 5.65 2.30 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 1.81 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