Highlights

[MANULFE] QoQ 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 -     250.82%    YoY -     71.33%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 531,383 406,823 421,794 20,379 446,476 256,832 319,132 40.27%
  QoQ % 30.62% -3.55% 1,969.75% -95.44% 73.84% -19.52% -
  Horiz. % 166.51% 127.48% 132.17% 6.39% 139.90% 80.48% 100.00%
PBT 24,137 6,710 1,428 13,501 19,895 -7,462 15,837 32.27%
  QoQ % 259.72% 369.89% -89.42% -32.14% 366.62% -147.12% -
  Horiz. % 152.41% 42.37% 9.02% 85.25% 125.62% -47.12% 100.00%
Tax -742 -33 -2,528 -3,658 -6,255 -397 -2,961 -60.09%
  QoQ % -2,148.48% 98.69% 30.89% 41.52% -1,475.57% 86.59% -
  Horiz. % 25.06% 1.11% 85.38% 123.54% 211.25% 13.41% 100.00%
NP 23,395 6,677 -1,100 9,843 13,640 -7,859 12,876 48.63%
  QoQ % 250.38% 707.00% -111.18% -27.84% 273.56% -161.04% -
  Horiz. % 181.69% 51.86% -8.54% 76.44% 105.93% -61.04% 100.00%
NP to SH 23,407 6,672 -1,103 9,835 13,662 -7,877 12,866 48.76%
  QoQ % 250.82% 704.90% -111.22% -28.01% 273.44% -161.22% -
  Horiz. % 181.93% 51.86% -8.57% 76.44% 106.19% -61.22% 100.00%
Tax Rate 3.07 % 0.49 % 177.03 % 27.09 % 31.44 % - % 18.70 % -69.85%
  QoQ % 526.53% -99.72% 553.49% -13.84% 0.00% 0.00% -
  Horiz. % 16.42% 2.62% 946.68% 144.87% 168.13% 0.00% 100.00%
Total Cost 507,988 400,146 422,894 10,536 432,836 264,691 306,256 39.91%
  QoQ % 26.95% -5.38% 3,913.80% -97.57% 63.53% -13.57% -
  Horiz. % 165.87% 130.66% 138.09% 3.44% 141.33% 86.43% 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 % 61.90 % - % - % - % 103.69 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 59.70% 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 4.40 % 1.64 % -0.26 % 48.30 % 3.06 % -3.06 % 4.03 % 6.00%
  QoQ % 168.29% 730.77% -100.54% 1,478.43% 200.00% -175.93% -
  Horiz. % 109.18% 40.69% -6.45% 1,198.51% 75.93% -75.93% 100.00%
ROE 2.58 % 0.77 % -0.13 % 1.18 % 1.63 % -0.93 % 1.52 % 42.07%
  QoQ % 235.06% 692.31% -111.02% -27.61% 275.27% -161.18% -
  Horiz. % 169.74% 50.66% -8.55% 77.63% 107.24% -61.18% 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 256.73 198.57 208.43 10.07 220.62 126.91 157.70 38.18%
  QoQ % 29.29% -4.73% 1,969.81% -95.44% 73.84% -19.52% -
  Horiz. % 162.80% 125.92% 132.17% 6.39% 139.90% 80.48% 100.00%
EPS 11.31 3.27 -0.55 4.86 6.75 -3.90 6.36 46.53%
  QoQ % 245.87% 694.55% -111.32% -28.00% 273.08% -161.32% -
  Horiz. % 177.83% 51.42% -8.65% 76.42% 106.13% -61.32% 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 256.73 196.55 203.78 9.85 215.71 124.08 154.18 40.27%
  QoQ % 30.62% -3.55% 1,968.83% -95.43% 73.85% -19.52% -
  Horiz. % 166.51% 127.48% 132.17% 6.39% 139.91% 80.48% 100.00%
EPS 11.31 3.22 -0.53 4.75 6.60 -3.81 6.22 48.71%
  QoQ % 251.24% 707.55% -111.16% -28.03% 273.23% -161.25% -
  Horiz. % 181.83% 51.77% -8.52% 76.37% 106.11% -61.25% 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 0.78 1.01 1.10 17.58 1.12 2.11 1.65 -39.18%
  QoQ % -22.77% -8.18% -93.74% 1,469.64% -46.92% 27.88% -
  Horiz. % 47.27% 61.21% 66.67% 1,065.45% 67.88% 127.88% 100.00%
P/EPS 17.77 61.41 -420.15 36.42 36.74 -68.85 40.90 -42.49%
  QoQ % -71.06% 114.62% -1,253.62% -0.87% 153.36% -268.34% -
  Horiz. % 43.45% 150.15% -1,027.26% 89.05% 89.83% -168.34% 100.00%
EY 5.63 1.63 -0.24 2.75 2.72 -1.45 2.45 73.70%
  QoQ % 245.40% 779.17% -108.73% 1.10% 287.59% -159.18% -
  Horiz. % 229.80% 66.53% -9.80% 112.24% 111.02% -59.18% 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 0.81 1.01 0.96 18.07 1.05 1.94 1.60 -36.35%
  QoQ % -19.80% 5.21% -94.69% 1,620.95% -45.88% 21.25% -
  Horiz. % 50.62% 63.12% 60.00% 1,129.38% 65.62% 121.25% 100.00%
P/EPS 18.39 61.41 -366.94 37.45 34.22 -63.20 39.64 -39.93%
  QoQ % -70.05% 116.74% -1,079.81% 9.44% 154.15% -259.43% -
  Horiz. % 46.39% 154.92% -925.68% 94.48% 86.33% -159.43% 100.00%
EY 5.44 1.63 -0.27 2.67 2.92 -1.58 2.52 66.64%
  QoQ % 233.74% 703.70% -110.11% -8.56% 284.81% -162.70% -
  Horiz. % 215.87% 64.68% -10.71% 105.95% 115.87% -62.70% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

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!
PARTNERS & BROKERS