[MANULFE] QoQ 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- 60.6%
YoY- 322.68%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 99,839 99,615 81,145 109,571 89,332 71,275 62,180 37.08%
PBT 11,379 11,394 6,169 12,423 7,383 9,449 10,324 6.69%
Tax -3,234 -3,375 -1,627 -4,019 -2,150 -2,933 -2,937 6.62%
NP 8,145 8,019 4,542 8,404 5,233 6,516 7,387 6.72%
-
NP to SH 8,145 8,019 4,542 8,404 5,233 6,516 7,387 6.72%
-
Tax Rate 28.42% 29.62% 26.37% 32.35% 29.12% 31.04% 28.45% -
Total Cost 91,694 91,596 76,603 101,167 84,099 64,759 54,793 40.90%
-
Net Worth 274,188 261,927 268,482 201,563 250,537 244,097 250,269 6.26%
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 274,188 261,927 268,482 201,563 250,537 244,097 250,269 6.26%
NOSH 201,608 201,482 201,866 201,563 202,046 201,733 201,830 -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 8.16% 8.05% 5.60% 7.67% 5.86% 9.14% 11.88% -
ROE 2.97% 3.06% 1.69% 4.17% 2.09% 2.67% 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 49.52 49.44 40.20 54.36 44.21 35.33 30.81 37.17%
EPS 4.04 3.98 2.25 4.17 2.59 3.23 3.66 6.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.30 1.33 1.00 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 44.43 44.33 36.11 48.77 39.76 31.72 27.67 37.08%
EPS 3.62 3.57 2.02 3.74 2.33 2.90 3.29 6.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2203 1.1657 1.1949 0.8971 1.115 1.0864 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 4.04 3.96 4.55 0.00 0.00 0.00 0.00 -
P/EPS 49.50 49.25 81.33 0.00 0.00 0.00 0.00 -
EY 2.02 2.03 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 4.02 4.09 5.07 3.33 0.00 0.00 0.00 -
P/EPS 49.26 50.75 90.67 43.41 0.00 0.00 0.00 -
EY 2.03 1.97 1.10 2.30 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 1.81 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