Highlights

[MANULFE] YoY Cumulative 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 -     151.95%    YoY -     48.51%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 1,380,379 1,366,886 997,846 1,352,636 1,037,342 958,833 1,042,695 4.78%
  YoY % 0.99% 36.98% -26.23% 30.39% 8.19% -8.04% -
  Horiz. % 132.39% 131.09% 95.70% 129.72% 99.49% 91.96% 100.00%
PBT 45,776 38,389 38,227 41,559 62,282 47,893 49,914 -1.43%
  YoY % 19.24% 0.42% -8.02% -33.27% 30.04% -4.05% -
  Horiz. % 91.71% 76.91% 76.59% 83.26% 124.78% 95.95% 100.00%
Tax -6,961 -12,244 -11,915 -13,506 -15,819 -12,327 -14,236 -11.23%
  YoY % 43.15% -2.76% 11.78% 14.62% -28.33% 13.41% -
  Horiz. % 48.90% 86.01% 83.70% 94.87% 111.12% 86.59% 100.00%
NP 38,815 26,145 26,312 28,053 46,463 35,566 35,678 1.41%
  YoY % 48.46% -0.63% -6.21% -39.62% 30.64% -0.31% -
  Horiz. % 108.79% 73.28% 73.75% 78.63% 130.23% 99.69% 100.00%
NP to SH 38,811 26,134 26,251 28,018 46,445 35,542 35,644 1.43%
  YoY % 48.51% -0.45% -6.31% -39.67% 30.68% -0.29% -
  Horiz. % 108.89% 73.32% 73.65% 78.61% 130.30% 99.71% 100.00%
Tax Rate 15.21 % 31.89 % 31.17 % 32.50 % 25.40 % 25.74 % 28.52 % -9.94%
  YoY % -52.30% 2.31% -4.09% 27.95% -1.32% -9.75% -
  Horiz. % 53.33% 111.82% 109.29% 113.96% 89.06% 90.25% 100.00%
Total Cost 1,341,564 1,340,741 971,534 1,324,583 990,879 923,267 1,007,017 4.89%
  YoY % 0.06% 38.00% -26.65% 33.68% 7.32% -8.32% -
  Horiz. % 133.22% 133.14% 96.48% 131.54% 98.40% 91.68% 100.00%
Net Worth 906,589 837,811 819,598 813,527 799,361 777,100 760,911 2.96%
  YoY % 8.21% 2.22% 0.75% 1.77% 2.86% 2.13% -
  Horiz. % 119.15% 110.11% 107.71% 106.91% 105.05% 102.13% 100.00%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 14,488 14,165 14,165 16,189 21,248 18,213 20,237 -5.41%
  YoY % 2.28% 0.00% -12.50% -23.81% 16.67% -10.00% -
  Horiz. % 71.60% 70.00% 70.00% 80.00% 105.00% 90.00% 100.00%
Div Payout % 37.33 % 54.20 % 53.96 % 57.78 % 45.75 % 51.24 % 56.78 % -6.75%
  YoY % -31.13% 0.44% -6.61% 26.30% -10.71% -9.76% -
  Horiz. % 65.74% 95.46% 95.03% 101.76% 80.57% 90.24% 100.00%
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 906,589 837,811 819,598 813,527 799,361 777,100 760,911 2.96%
  YoY % 8.21% 2.22% 0.75% 1.77% 2.86% 2.13% -
  Horiz. % 119.15% 110.11% 107.71% 106.91% 105.05% 102.13% 100.00%
NOSH 206,983 202,370 202,370 202,370 202,370 202,370 202,370 0.38%
  YoY % 2.28% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 102.28% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 2.81 % 1.91 % 2.64 % 2.07 % 4.48 % 3.71 % 3.42 % -3.22%
  YoY % 47.12% -27.65% 27.54% -53.79% 20.75% 8.48% -
  Horiz. % 82.16% 55.85% 77.19% 60.53% 130.99% 108.48% 100.00%
ROE 4.28 % 3.12 % 3.20 % 3.44 % 5.81 % 4.57 % 4.68 % -1.48%
  YoY % 37.18% -2.50% -6.98% -40.79% 27.13% -2.35% -
  Horiz. % 91.45% 66.67% 68.38% 73.50% 124.15% 97.65% 100.00%
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 666.90 675.44 493.08 668.40 512.60 473.80 515.24 4.39%
  YoY % -1.26% 36.98% -26.23% 30.39% 8.19% -8.04% -
  Horiz. % 129.43% 131.09% 95.70% 129.73% 99.49% 91.96% 100.00%
EPS 19.01 12.91 12.97 13.84 22.95 17.56 17.61 1.28%
  YoY % 47.25% -0.46% -6.29% -39.69% 30.69% -0.28% -
  Horiz. % 107.95% 73.31% 73.65% 78.59% 130.32% 99.72% 100.00%
DPS 7.00 7.00 7.00 8.00 10.50 9.00 10.00 -5.77%
  YoY % 0.00% 0.00% -12.50% -23.81% 16.67% -10.00% -
  Horiz. % 70.00% 70.00% 70.00% 80.00% 105.00% 90.00% 100.00%
NAPS 4.3800 4.1400 4.0500 4.0200 3.9500 3.8400 3.7600 2.57%
  YoY % 5.80% 2.22% 0.75% 1.77% 2.86% 2.13% -
  Horiz. % 116.49% 110.11% 107.71% 106.91% 105.05% 102.13% 100.00%
Adjusted Per Share Value based on latest NOSH - 206,983
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 666.90 660.38 482.09 653.50 501.17 463.24 503.76 4.78%
  YoY % 0.99% 36.98% -26.23% 30.39% 8.19% -8.04% -
  Horiz. % 132.38% 131.09% 95.70% 129.72% 99.49% 91.96% 100.00%
EPS 19.01 12.63 12.68 13.54 22.44 17.17 17.22 1.66%
  YoY % 50.51% -0.39% -6.35% -39.66% 30.69% -0.29% -
  Horiz. % 110.39% 73.34% 73.64% 78.63% 130.31% 99.71% 100.00%
DPS 7.00 6.84 6.84 7.82 10.27 8.80 9.78 -5.42%
  YoY % 2.34% 0.00% -12.53% -23.86% 16.70% -10.02% -
  Horiz. % 71.57% 69.94% 69.94% 79.96% 105.01% 89.98% 100.00%
NAPS 4.3800 4.0477 3.9597 3.9304 3.8619 3.7544 3.6762 2.96%
  YoY % 8.21% 2.22% 0.75% 1.77% 2.86% 2.13% -
  Horiz. % 119.14% 110.11% 107.71% 106.91% 105.05% 102.13% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 2.0100 2.4800 2.5000 3.3000 3.0200 2.9200 3.1400 -
P/RPS 0.30 0.37 0.51 0.49 0.59 0.62 0.61 -11.15%
  YoY % -18.92% -27.45% 4.08% -16.95% -4.84% 1.64% -
  Horiz. % 49.18% 60.66% 83.61% 80.33% 96.72% 101.64% 100.00%
P/EPS 10.72 19.20 19.27 23.84 13.16 16.63 17.83 -8.12%
  YoY % -44.17% -0.36% -19.17% 81.16% -20.87% -6.73% -
  Horiz. % 60.12% 107.68% 108.08% 133.71% 73.81% 93.27% 100.00%
EY 9.33 5.21 5.19 4.20 7.60 6.01 5.61 8.84%
  YoY % 79.08% 0.39% 23.57% -44.74% 26.46% 7.13% -
  Horiz. % 166.31% 92.87% 92.51% 74.87% 135.47% 107.13% 100.00%
DY 3.48 2.82 2.80 2.42 3.48 3.08 3.18 1.51%
  YoY % 23.40% 0.71% 15.70% -30.46% 12.99% -3.14% -
  Horiz. % 109.43% 88.68% 88.05% 76.10% 109.43% 96.86% 100.00%
P/NAPS 0.46 0.60 0.62 0.82 0.76 0.76 0.84 -9.54%
  YoY % -23.33% -3.23% -24.39% 7.89% 0.00% -9.52% -
  Horiz. % 54.76% 71.43% 73.81% 97.62% 90.48% 90.48% 100.00%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date - 26/02/20 27/02/19 26/02/18 27/02/17 24/02/16 24/02/15 -
Price 2.0800 2.3100 2.5000 3.3000 3.0500 2.8800 3.3000 -
P/RPS 0.31 0.34 0.51 0.49 0.60 0.61 0.64 -11.37%
  YoY % -8.82% -33.33% 4.08% -18.33% -1.64% -4.69% -
  Horiz. % 48.44% 53.12% 79.69% 76.56% 93.75% 95.31% 100.00%
P/EPS 11.09 17.89 19.27 23.84 13.29 16.40 18.74 -8.36%
  YoY % -38.01% -7.16% -19.17% 79.38% -18.96% -12.49% -
  Horiz. % 59.18% 95.46% 102.83% 127.21% 70.92% 87.51% 100.00%
EY 9.01 5.59 5.19 4.20 7.52 6.10 5.34 9.10%
  YoY % 61.18% 7.71% 23.57% -44.15% 23.28% 14.23% -
  Horiz. % 168.73% 104.68% 97.19% 78.65% 140.82% 114.23% 100.00%
DY 3.37 3.03 2.80 2.42 3.44 3.13 3.03 1.79%
  YoY % 11.22% 8.21% 15.70% -29.65% 9.90% 3.30% -
  Horiz. % 111.22% 100.00% 92.41% 79.87% 113.53% 103.30% 100.00%
P/NAPS 0.47 0.56 0.62 0.82 0.77 0.75 0.88 -9.92%
  YoY % -16.07% -9.68% -24.39% 6.49% 2.67% -14.77% -
  Horiz. % 53.41% 63.64% 70.45% 93.18% 87.50% 85.23% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

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