[MANULFE] QoQ Cumulative 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- 114.98%
YoY- 61.62%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 310,876 204,292 96,902 407,095 280,489 180,650 81,145 144.24%
PBT 38,876 24,403 11,305 48,530 28,942 17,563 6,169 240.03%
Tax -11,110 -6,964 -3,258 -4,017 -8,236 -5,002 -1,627 258.67%
NP 27,766 17,439 8,047 44,513 20,706 12,561 4,542 233.23%
-
NP to SH 27,766 17,439 8,047 44,513 20,706 12,561 4,542 233.23%
-
Tax Rate 28.58% 28.54% 28.82% 8.28% 28.46% 28.48% 26.37% -
Total Cost 283,110 186,853 88,855 362,582 259,783 168,089 76,603 138.47%
-
Net Worth 302,681 292,330 306,552 298,366 274,198 262,107 268,482 8.29%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 302,681 292,330 306,552 298,366 274,198 262,107 268,482 8.29%
NOSH 201,787 201,606 201,679 201,598 201,616 201,621 201,866 -0.02%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 8.93% 8.54% 8.30% 10.93% 7.38% 6.95% 5.60% -
ROE 9.17% 5.97% 2.63% 14.92% 7.55% 4.79% 1.69% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 154.06 101.33 48.05 201.93 139.12 89.60 40.20 144.29%
EPS 13.76 8.65 3.99 22.08 10.27 6.23 2.25 233.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.45 1.52 1.48 1.36 1.30 1.33 8.32%
Adjusted Per Share Value based on latest NOSH - 201,583
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 139.80 91.87 43.58 183.07 126.14 81.24 36.49 144.24%
EPS 12.49 7.84 3.62 20.02 9.31 5.65 2.04 233.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3612 1.3146 1.3786 1.3418 1.2331 1.1787 1.2074 8.29%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 2.14 1.98 2.15 2.00 2.00 1.96 1.83 -
P/RPS 1.39 1.95 4.47 0.99 1.44 2.19 4.55 -54.54%
P/EPS 15.55 22.89 53.88 9.06 19.47 31.46 81.33 -66.71%
EY 6.43 4.37 1.86 11.04 5.14 3.18 1.23 200.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.37 1.41 1.35 1.47 1.51 1.38 2.39%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 25/11/04 25/08/04 26/05/04 24/02/04 19/11/03 20/08/03 23/05/03 -
Price 2.16 2.19 2.31 2.09 1.99 2.02 2.04 -
P/RPS 1.40 2.16 4.81 1.03 1.43 2.25 5.07 -57.49%
P/EPS 15.70 25.32 57.89 9.47 19.38 32.42 90.67 -68.83%
EY 6.37 3.95 1.73 10.56 5.16 3.08 1.10 221.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.51 1.52 1.41 1.46 1.55 1.53 -3.95%

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