[MANULFE] QoQ TTM Result on 30-Sep-2002 [#3]

Stock
[MANULFE] MANULIFE HOLDINGS BERHAD
Announcement Date
13-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -6.62%
YoY- 23.62%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 379,663 373,947 375,379 363,812 354,984 347,467 381,597 -0.33%
PBT 37,369 35,424 39,579 44,811 47,851 47,828 42,489 -8.22%
Tax -11,171 -10,729 -12,039 -13,782 -14,621 -14,281 -12,955 -9.42%
NP 26,198 24,695 27,540 31,029 33,230 33,547 29,534 -7.69%
-
NP to SH 26,198 24,695 27,540 31,029 33,230 33,547 29,534 -7.69%
-
Tax Rate 29.89% 30.29% 30.42% 30.76% 30.56% 29.86% 30.49% -
Total Cost 353,465 349,252 347,839 332,783 321,754 313,920 352,063 0.26%
-
Net Worth 261,927 268,482 201,563 250,537 244,097 250,269 226,036 10.35%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 261,927 268,482 201,563 250,537 244,097 250,269 226,036 10.35%
NOSH 201,482 201,866 201,563 202,046 201,733 201,830 201,818 -0.11%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 6.90% 6.60% 7.34% 8.53% 9.36% 9.65% 7.74% -
ROE 10.00% 9.20% 13.66% 12.38% 13.61% 13.40% 13.07% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 188.43 185.24 186.23 180.06 175.97 172.16 189.08 -0.22%
EPS 13.00 12.23 13.66 15.36 16.47 16.62 14.63 -7.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 1.33 1.00 1.24 1.21 1.24 1.12 10.47%
Adjusted Per Share Value based on latest NOSH - 202,046
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 168.97 166.43 167.06 161.92 157.99 154.64 169.83 -0.33%
EPS 11.66 10.99 12.26 13.81 14.79 14.93 13.14 -7.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1657 1.1949 0.8971 1.115 1.0864 1.1138 1.006 10.35%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 - - - - - -
Price 1.96 1.83 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.04 0.99 0.00 0.00 0.00 0.00 0.00 -
P/EPS 15.07 14.96 0.00 0.00 0.00 0.00 0.00 -
EY 6.63 6.68 0.00 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 1.51 1.38 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 20/08/03 23/05/03 28/02/03 13/11/02 30/08/02 30/05/02 26/02/02 -
Price 2.02 2.04 1.81 0.00 0.00 0.00 0.00 -
P/RPS 1.07 1.10 0.97 0.00 0.00 0.00 0.00 -
P/EPS 15.54 16.68 13.25 0.00 0.00 0.00 0.00 -
EY 6.44 6.00 7.55 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 1.55 1.53 1.81 0.00 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