Highlights

[MANULFE] QoQ Annualized Quarter Result on 2020-12-31 [#4]

Stock [MANULFE]: MANULIFE HOLDINGS BHD
Announcement Date 23-Feb-2021
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 31-Dec-2020  [#4]
Profit Trend QoQ -     88.97%    YoY -     48.51%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 1,380,379 1,131,994 884,346 81,516 1,366,886 1,227,213 1,327,156 2.64%
  QoQ % 21.94% 28.00% 984.87% -94.04% 11.38% -7.53% -
  Horiz. % 104.01% 85.29% 66.63% 6.14% 102.99% 92.47% 100.00%
PBT 45,776 28,852 29,858 54,004 38,389 24,658 51,912 -8.01%
  QoQ % 58.66% -3.37% -44.71% 40.68% 55.68% -52.50% -
  Horiz. % 88.18% 55.58% 57.52% 104.03% 73.95% 47.50% 100.00%
Tax -6,961 -8,292 -12,372 -14,632 -12,244 -7,985 -11,184 -27.00%
  QoQ % 16.05% 32.98% 15.45% -19.50% -53.33% 28.60% -
  Horiz. % 62.24% 74.14% 110.62% 130.83% 109.48% 71.40% 100.00%
NP 38,815 20,560 17,486 39,372 26,145 16,673 40,728 -3.14%
  QoQ % 88.79% 17.58% -55.59% 50.59% 56.81% -59.06% -
  Horiz. % 95.30% 50.48% 42.93% 96.67% 64.19% 40.94% 100.00%
NP to SH 38,811 20,538 17,464 39,340 26,134 16,629 40,698 -3.10%
  QoQ % 88.97% 17.61% -55.61% 50.53% 57.16% -59.14% -
  Horiz. % 95.36% 50.47% 42.91% 96.66% 64.21% 40.86% 100.00%
Tax Rate 15.21 % 28.74 % 41.44 % 27.09 % 31.89 % 32.38 % 21.54 % -20.62%
  QoQ % -47.08% -30.65% 52.97% -15.05% -1.51% 50.32% -
  Horiz. % 70.61% 133.43% 192.39% 125.77% 148.05% 150.32% 100.00%
Total Cost 1,341,564 1,111,434 866,860 42,144 1,340,741 1,210,540 1,286,428 2.82%
  QoQ % 20.71% 28.21% 1,956.90% -96.86% 10.76% -5.90% -
  Horiz. % 104.29% 86.40% 67.39% 3.28% 104.22% 94.10% 100.00%
Net Worth 906,589 870,731 851,977 835,788 837,811 845,906 847,930 4.54%
  QoQ % 4.12% 2.20% 1.94% -0.24% -0.96% -0.24% -
  Horiz. % 106.92% 102.69% 100.48% 98.57% 98.81% 99.76% 100.00%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 14,488 - - - 14,165 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 102.28% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 37.33 % - % - % - % 54.20 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 68.87% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 906,589 870,731 851,977 835,788 837,811 845,906 847,930 4.54%
  QoQ % 4.12% 2.20% 1.94% -0.24% -0.96% -0.24% -
  Horiz. % 106.92% 102.69% 100.48% 98.57% 98.81% 99.76% 100.00%
NOSH 206,983 204,878 202,370 202,370 202,370 202,370 202,370 1.51%
  QoQ % 1.03% 1.24% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 102.28% 101.24% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 2.81 % 1.82 % 1.98 % 48.30 % 1.91 % 1.36 % 3.07 % -5.70%
  QoQ % 54.40% -8.08% -95.90% 2,428.80% 40.44% -55.70% -
  Horiz. % 91.53% 59.28% 64.50% 1,573.29% 62.21% 44.30% 100.00%
ROE 4.28 % 2.36 % 2.05 % 4.71 % 3.12 % 1.97 % 4.80 % -7.33%
  QoQ % 81.36% 15.12% -56.48% 50.96% 58.38% -58.96% -
  Horiz. % 89.17% 49.17% 42.71% 98.12% 65.00% 41.04% 100.00%
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 666.90 552.52 436.99 40.28 675.44 606.42 655.81 1.12%
  QoQ % 20.70% 26.44% 984.88% -94.04% 11.38% -7.53% -
  Horiz. % 101.69% 84.25% 66.63% 6.14% 102.99% 92.47% 100.00%
EPS 19.01 10.11 8.62 19.44 12.91 8.21 20.12 -3.70%
  QoQ % 88.03% 17.29% -55.66% 50.58% 57.25% -59.19% -
  Horiz. % 94.48% 50.25% 42.84% 96.62% 64.17% 40.81% 100.00%
DPS 7.00 0.00 0.00 0.00 7.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 4.3800 4.2500 4.2100 4.1300 4.1400 4.1800 4.1900 2.99%
  QoQ % 3.06% 0.95% 1.94% -0.24% -0.96% -0.24% -
  Horiz. % 104.53% 101.43% 100.48% 98.57% 98.81% 99.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 206,983
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 666.90 546.90 427.25 39.38 660.38 592.90 641.19 2.64%
  QoQ % 21.94% 28.00% 984.94% -94.04% 11.38% -7.53% -
  Horiz. % 104.01% 85.29% 66.63% 6.14% 102.99% 92.47% 100.00%
EPS 19.01 9.92 8.44 19.01 12.63 8.03 19.66 -2.21%
  QoQ % 91.63% 17.54% -55.60% 50.51% 57.29% -59.16% -
  Horiz. % 96.69% 50.46% 42.93% 96.69% 64.24% 40.84% 100.00%
DPS 7.00 0.00 0.00 0.00 6.84 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 102.34% 0.00% 0.00% 0.00% 100.00% - -
NAPS 4.3800 4.2068 4.1162 4.0379 4.0477 4.0868 4.0966 4.54%
  QoQ % 4.12% 2.20% 1.94% -0.24% -0.96% -0.24% -
  Horiz. % 106.92% 102.69% 100.48% 98.57% 98.81% 99.76% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 2.0100 2.0000 2.2900 1.7700 2.4800 2.6800 2.6000 -
P/RPS 0.30 0.36 0.52 4.39 0.37 0.44 0.40 -17.38%
  QoQ % -16.67% -30.77% -88.15% 1,086.49% -15.91% 10.00% -
  Horiz. % 75.00% 90.00% 130.00% 1,097.50% 92.50% 110.00% 100.00%
P/EPS 10.72 19.95 26.54 9.11 19.20 32.61 12.93 -11.70%
  QoQ % -46.27% -24.83% 191.33% -52.55% -41.12% 152.20% -
  Horiz. % 82.91% 154.29% 205.26% 70.46% 148.49% 252.20% 100.00%
EY 9.33 5.01 3.77 10.98 5.21 3.07 7.73 13.30%
  QoQ % 86.23% 32.89% -65.66% 110.75% 69.71% -60.28% -
  Horiz. % 120.70% 64.81% 48.77% 142.04% 67.40% 39.72% 100.00%
DY 3.48 0.00 0.00 0.00 2.82 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 123.40% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.46 0.47 0.54 0.43 0.60 0.64 0.62 -17.97%
  QoQ % -2.13% -12.96% 25.58% -28.33% -6.25% 3.23% -
  Horiz. % 74.19% 75.81% 87.10% 69.35% 96.77% 103.23% 100.00%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date - 25/11/20 19/08/20 21/05/20 26/02/20 25/11/19 21/08/19 -
Price 2.0800 2.0000 2.0000 1.8200 2.3100 2.4600 2.5200 -
P/RPS 0.31 0.36 0.46 4.52 0.34 0.41 0.38 -12.64%
  QoQ % -13.89% -21.74% -89.82% 1,229.41% -17.07% 7.89% -
  Horiz. % 81.58% 94.74% 121.05% 1,189.47% 89.47% 107.89% 100.00%
P/EPS 11.09 19.95 23.18 9.36 17.89 29.94 12.53 -7.78%
  QoQ % -44.41% -13.93% 147.65% -47.68% -40.25% 138.95% -
  Horiz. % 88.51% 159.22% 185.00% 74.70% 142.78% 238.95% 100.00%
EY 9.01 5.01 4.31 10.68 5.59 3.34 7.98 8.39%
  QoQ % 79.84% 16.24% -59.64% 91.06% 67.37% -58.15% -
  Horiz. % 112.91% 62.78% 54.01% 133.83% 70.05% 41.85% 100.00%
DY 3.37 0.00 0.00 0.00 3.03 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 111.22% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.47 0.47 0.48 0.44 0.56 0.59 0.60 -14.96%
  QoQ % 0.00% -2.08% 9.09% -21.43% -5.08% -1.67% -
  Horiz. % 78.33% 78.33% 80.00% 73.33% 93.33% 98.33% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

327  588  582 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MINDA 0.175+0.055 
 LUSTER 0.22-0.025 
 CNI 0.215+0.02 
 FOCUS-WD 0.010.00 
 BJCORP 0.40-0.03 
 DNEX 0.82+0.005 
 PERMAJU 0.18-0.01 
 FOCUS 0.405-0.055 
 KTG 0.245-0.015 
 LUSTER-WA 0.125-0.03 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. LB Aluminium is much cheaper than Press Metal & PMB - Koon Yew Yin Koon Yew Yin's Blog
2. AWC(7579) - king of Facility Management The Huat Project
3. EV.CAR material stocks on KLSE, the best business in the entire world BUY WHAT MR MARKET WANTS TO PLAY UP
4. 适用于股票投资的“5件事”/冷眼 【冷眼专栏】漫漫投资路
5. 买复原能力强的股票/冷眼 【冷眼专栏】漫漫投资路
6. I have a dog - Koon Yew Yin Koon Yew Yin's Blog
7. PublicInvest Research Headlines - 13 Apr 2021 PublicInvest Research
8. PublicInvest Research Headlines - 12 Apr 2021 PublicInvest Research
PARTNERS & BROKERS