[MANULFE] QoQ Cumulative Quarter 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- 43.91%
YoY- 98.59%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 280,489 180,650 81,145 375,344 265,773 133,456 62,180 172.75%
PBT 28,942 17,563 6,169 39,579 27,156 19,773 10,324 98.69%
Tax -8,236 -5,002 -1,627 -12,038 -8,019 -5,870 -2,937 98.73%
NP 20,706 12,561 4,542 27,541 19,137 13,903 7,387 98.67%
-
NP to SH 20,706 12,561 4,542 27,541 19,137 13,903 7,387 98.67%
-
Tax Rate 28.46% 28.48% 26.37% 30.42% 29.53% 29.69% 28.45% -
Total Cost 259,783 168,089 76,603 347,803 246,636 119,553 54,793 181.95%
-
Net Worth 274,198 262,107 268,482 266,151 250,051 243,806 250,269 6.27%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 274,198 262,107 268,482 266,151 250,051 243,806 250,269 6.27%
NOSH 201,616 201,621 201,866 201,629 201,654 201,492 201,830 -0.07%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 7.38% 6.95% 5.60% 7.34% 7.20% 10.42% 11.88% -
ROE 7.55% 4.79% 1.69% 10.35% 7.65% 5.70% 2.95% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 139.12 89.60 40.20 186.15 131.80 66.23 30.81 172.93%
EPS 10.27 6.23 2.25 13.66 9.49 6.90 3.66 98.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.30 1.33 1.32 1.24 1.21 1.24 6.34%
Adjusted Per Share Value based on latest NOSH - 201,563
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 124.83 80.40 36.11 167.05 118.28 59.40 27.67 172.77%
EPS 9.22 5.59 2.02 12.26 8.52 6.19 3.29 98.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2203 1.1665 1.1949 1.1845 1.1129 1.0851 1.1138 6.27%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 - - - - -
Price 2.00 1.96 1.83 0.00 0.00 0.00 0.00 -
P/RPS 1.44 2.19 4.55 0.00 0.00 0.00 0.00 -
P/EPS 19.47 31.46 81.33 0.00 0.00 0.00 0.00 -
EY 5.14 3.18 1.23 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.51 1.38 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 19/11/03 20/08/03 23/05/03 28/02/03 13/11/02 30/08/02 30/05/02 -
Price 1.99 2.02 2.04 1.81 0.00 0.00 0.00 -
P/RPS 1.43 2.25 5.07 0.97 0.00 0.00 0.00 -
P/EPS 19.38 32.42 90.67 13.25 0.00 0.00 0.00 -
EY 5.16 3.08 1.10 7.55 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.55 1.53 1.37 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