[MANULFE] QoQ Annualized 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- 38.28%
YoY- -9.65%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 387,608 407,095 373,985 361,300 324,580 375,344 354,364 6.15%
PBT 45,220 48,530 38,589 35,126 24,676 39,579 36,208 15.95%
Tax -13,032 -4,017 -10,981 -10,004 -6,508 -12,038 -10,692 14.09%
NP 32,188 44,513 27,608 25,122 18,168 27,541 25,516 16.73%
-
NP to SH 32,188 44,513 27,608 25,122 18,168 27,541 25,516 16.73%
-
Tax Rate 28.82% 8.28% 28.46% 28.48% 26.37% 30.42% 29.53% -
Total Cost 355,420 362,582 346,377 336,178 306,412 347,803 328,848 5.31%
-
Net Worth 306,552 298,366 274,198 262,107 268,482 266,151 250,051 14.53%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 306,552 298,366 274,198 262,107 268,482 266,151 250,051 14.53%
NOSH 201,679 201,598 201,616 201,621 201,866 201,629 201,654 0.00%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 8.30% 10.93% 7.38% 6.95% 5.60% 7.34% 7.20% -
ROE 10.50% 14.92% 10.07% 9.58% 6.77% 10.35% 10.20% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 192.19 201.93 185.49 179.20 160.79 186.15 175.73 6.14%
EPS 15.96 22.08 13.69 12.46 9.00 13.66 12.65 16.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.48 1.36 1.30 1.33 1.32 1.24 14.52%
Adjusted Per Share Value based on latest NOSH - 201,482
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 174.31 183.07 168.18 162.48 145.96 168.79 159.36 6.15%
EPS 14.47 20.02 12.42 11.30 8.17 12.39 11.47 16.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3786 1.3418 1.2331 1.1787 1.2074 1.1969 1.1245 14.53%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 - - -
Price 2.15 2.00 2.00 1.96 1.83 0.00 0.00 -
P/RPS 1.12 0.99 1.08 1.09 1.14 0.00 0.00 -
P/EPS 13.47 9.06 14.61 15.73 20.33 0.00 0.00 -
EY 7.42 11.04 6.85 6.36 4.92 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.35 1.47 1.51 1.38 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 26/05/04 24/02/04 19/11/03 20/08/03 23/05/03 28/02/03 13/11/02 -
Price 2.31 2.09 1.99 2.02 2.04 1.81 0.00 -
P/RPS 1.20 1.03 1.07 1.13 1.27 0.97 0.00 -
P/EPS 14.47 9.47 14.53 16.21 22.67 13.25 0.00 -
EY 6.91 10.56 6.88 6.17 4.41 7.55 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 1.41 1.46 1.55 1.53 1.37 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