[MANULFE] YoY TTM Result on 31-Dec-2002 [#4]

Stock
[MANULFE] MANULIFE HOLDINGS BERHAD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -11.24%
YoY- -6.75%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 474,092 435,313 407,205 375,379 381,597 273,075 213,028 -0.84%
PBT 56,437 56,876 48,530 39,579 42,489 35,227 61,087 0.08%
Tax -16,408 -16,367 -4,017 -12,039 -12,955 -11,235 -3,744 -1.55%
NP 40,029 40,509 44,513 27,540 29,534 23,992 57,343 0.38%
-
NP to SH 40,029 40,509 44,513 27,540 29,534 23,992 57,343 0.38%
-
Tax Rate 29.07% 28.78% 8.28% 30.42% 30.49% 31.89% 6.13% -
Total Cost 434,063 394,804 362,692 347,839 352,063 249,083 155,685 -1.08%
-
Net Worth 339,156 317,060 298,343 201,563 226,036 223,508 198,873 -0.56%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 339,156 317,060 298,343 201,563 226,036 223,508 198,873 -0.56%
NOSH 201,878 201,949 201,583 201,563 201,818 201,358 200,882 -0.00%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 8.44% 9.31% 10.93% 7.34% 7.74% 8.79% 26.92% -
ROE 11.80% 12.78% 14.92% 13.66% 13.07% 10.73% 28.83% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 234.84 215.56 202.00 186.23 189.08 135.62 106.05 -0.84%
EPS 19.83 20.06 22.08 13.66 14.63 11.92 28.55 0.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.68 1.57 1.48 1.00 1.12 1.11 0.99 -0.56%
Adjusted Per Share Value based on latest NOSH - 201,563
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 213.20 195.76 183.12 168.81 171.60 122.80 95.80 -0.84%
EPS 18.00 18.22 20.02 12.38 13.28 10.79 25.79 0.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5252 1.4258 1.3417 0.9064 1.0165 1.0051 0.8943 -0.56%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 - - - - -
Price 2.30 2.30 2.00 0.00 0.00 0.00 0.00 -
P/RPS 0.98 1.07 0.99 0.00 0.00 0.00 0.00 -100.00%
P/EPS 11.60 11.47 9.06 0.00 0.00 0.00 0.00 -100.00%
EY 8.62 8.72 11.04 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.46 1.35 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 28/02/06 28/02/05 24/02/04 28/02/03 26/02/02 22/02/01 - -
Price 2.26 2.29 2.09 1.81 0.00 0.00 0.00 -
P/RPS 0.96 1.06 1.03 0.97 0.00 0.00 0.00 -100.00%
P/EPS 11.40 11.42 9.46 13.25 0.00 0.00 0.00 -100.00%
EY 8.77 8.76 10.57 7.55 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.46 1.41 1.81 0.00 0.00 0.00 -100.00%

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