Highlights

[MANULFE] YoY Quarter Result on 2014-12-31 [#4]

Stock [MANULFE]: MANULIFE HOLDINGS BHD
Announcement Date 24-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     191.76%    YoY -     -11.96%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 401,491 227,270 358,134 226,175 330,381 214,583 201,485 12.17%
  YoY % 76.66% -36.54% 58.34% -31.54% 53.96% 6.50% -
  Horiz. % 199.27% 112.80% 177.75% 112.25% 163.97% 106.50% 100.00%
PBT 10,960 35,381 11,006 21,619 24,372 8,749 -8,792 -
  YoY % -69.02% 221.47% -49.09% -11.30% 178.57% 199.51% -
  Horiz. % -124.66% -402.42% -125.18% -245.89% -277.21% -99.51% 100.00%
Tax -4,305 -7,332 -3,809 -5,278 -5,718 -331 2,441 -
  YoY % 41.28% -92.49% 27.83% 7.69% -1,627.49% -113.56% -
  Horiz. % -176.36% -300.37% -156.04% -216.22% -234.25% -13.56% 100.00%
NP 6,655 28,049 7,197 16,341 18,654 8,418 -6,351 -
  YoY % -76.27% 289.73% -55.96% -12.40% 121.60% 232.55% -
  Horiz. % -104.79% -441.65% -113.32% -257.30% -293.72% -132.55% 100.00%
NP to SH 6,644 28,100 7,196 16,394 18,621 8,418 -6,351 -
  YoY % -76.36% 290.49% -56.11% -11.96% 121.20% 232.55% -
  Horiz. % -104.61% -442.45% -113.30% -258.13% -293.20% -132.55% 100.00%
Tax Rate 39.28 % 20.72 % 34.61 % 24.41 % 23.46 % 3.78 % - % -
  YoY % 89.58% -40.13% 41.79% 4.05% 520.63% 0.00% -
  Horiz. % 1,039.15% 548.15% 915.61% 645.77% 620.63% 100.00% -
Total Cost 394,836 199,221 350,937 209,834 311,727 206,165 207,836 11.28%
  YoY % 98.19% -43.23% 67.25% -32.69% 51.20% -0.80% -
  Horiz. % 189.97% 95.85% 168.85% 100.96% 149.99% 99.20% 100.00%
Net Worth 813,527 799,361 777,100 760,911 752,816 738,650 704,359 2.43%
  YoY % 1.77% 2.86% 2.13% 1.08% 1.92% 4.87% -
  Horiz. % 115.50% 113.49% 110.33% 108.03% 106.88% 104.87% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 16,189 21,248 18,213 20,237 - - - -
  YoY % -23.81% 16.67% -10.00% 0.00% 0.00% 0.00% -
  Horiz. % 80.00% 105.00% 90.00% 100.00% - - -
Div Payout % 243.67 % 75.62 % 253.10 % 123.44 % - % - % - % -
  YoY % 222.23% -70.12% 105.04% 0.00% 0.00% 0.00% -
  Horiz. % 197.40% 61.26% 205.04% 100.00% - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 813,527 799,361 777,100 760,911 752,816 738,650 704,359 2.43%
  YoY % 1.77% 2.86% 2.13% 1.08% 1.92% 4.87% -
  Horiz. % 115.50% 113.49% 110.33% 108.03% 106.88% 104.87% 100.00%
NOSH 202,370 202,370 202,370 202,370 202,370 202,370 202,402 -0.00%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -0.02% -
  Horiz. % 99.98% 99.98% 99.98% 99.98% 99.98% 99.98% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 1.66 % 12.34 % 2.01 % 7.22 % 5.65 % 3.92 % -3.15 % -
  YoY % -86.55% 513.93% -72.16% 27.79% 44.13% 224.44% -
  Horiz. % -52.70% -391.75% -63.81% -229.21% -179.37% -124.44% 100.00%
ROE 0.82 % 3.52 % 0.93 % 2.15 % 2.47 % 1.14 % -0.90 % -
  YoY % -76.70% 278.49% -56.74% -12.96% 116.67% 226.67% -
  Horiz. % -91.11% -391.11% -103.33% -238.89% -274.44% -126.67% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 198.39 112.30 176.97 111.76 163.26 106.03 99.55 12.17%
  YoY % 76.66% -36.54% 58.35% -31.54% 53.98% 6.51% -
  Horiz. % 199.29% 112.81% 177.77% 112.27% 164.00% 106.51% 100.00%
EPS 3.28 13.88 3.55 8.10 9.20 4.16 -3.14 -
  YoY % -76.37% 290.99% -56.17% -11.96% 121.15% 232.48% -
  Horiz. % -104.46% -442.04% -113.06% -257.96% -292.99% -132.48% 100.00%
DPS 8.00 10.50 9.00 10.00 0.00 0.00 0.00 -
  YoY % -23.81% 16.67% -10.00% 0.00% 0.00% 0.00% -
  Horiz. % 80.00% 105.00% 90.00% 100.00% - - -
NAPS 4.0200 3.9500 3.8400 3.7600 3.7200 3.6500 3.4800 2.43%
  YoY % 1.77% 2.86% 2.13% 1.08% 1.92% 4.89% -
  Horiz. % 115.52% 113.51% 110.34% 108.05% 106.90% 104.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 206,983
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 193.97 109.80 173.03 109.27 159.62 103.67 97.34 12.17%
  YoY % 76.66% -36.54% 58.35% -31.54% 53.97% 6.50% -
  Horiz. % 199.27% 112.80% 177.76% 112.26% 163.98% 106.50% 100.00%
EPS 3.21 13.58 3.48 7.92 9.00 4.07 -3.07 -
  YoY % -76.36% 290.23% -56.06% -12.00% 121.13% 232.57% -
  Horiz. % -104.56% -442.35% -113.36% -257.98% -293.16% -132.57% 100.00%
DPS 7.82 10.27 8.80 9.78 0.00 0.00 0.00 -
  YoY % -23.86% 16.70% -10.02% 0.00% 0.00% 0.00% -
  Horiz. % 79.96% 105.01% 89.98% 100.00% - - -
NAPS 3.9304 3.8619 3.7544 3.6762 3.6371 3.5686 3.4030 2.43%
  YoY % 1.77% 2.86% 2.13% 1.08% 1.92% 4.87% -
  Horiz. % 115.50% 113.49% 110.33% 108.03% 106.88% 104.87% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 3.3000 3.0200 2.9200 3.1400 3.5500 3.3500 3.1600 -
P/RPS 1.66 2.69 1.65 2.81 2.17 3.16 3.17 -10.21%
  YoY % -38.29% 63.03% -41.28% 29.49% -31.33% -0.32% -
  Horiz. % 52.37% 84.86% 52.05% 88.64% 68.45% 99.68% 100.00%
P/EPS 100.51 21.75 82.12 38.76 38.58 80.53 -100.71 -
  YoY % 362.11% -73.51% 111.87% 0.47% -52.09% 179.96% -
  Horiz. % -99.80% -21.60% -81.54% -38.49% -38.31% -79.96% 100.00%
EY 0.99 4.60 1.22 2.58 2.59 1.24 -0.99 -
  YoY % -78.48% 277.05% -52.71% -0.39% 108.87% 225.25% -
  Horiz. % -100.00% -464.65% -123.23% -260.61% -261.62% -125.25% 100.00%
DY 2.42 3.48 3.08 3.18 0.00 0.00 0.00 -
  YoY % -30.46% 12.99% -3.14% 0.00% 0.00% 0.00% -
  Horiz. % 76.10% 109.43% 96.86% 100.00% - - -
P/NAPS 0.82 0.76 0.76 0.84 0.95 0.92 0.91 -1.72%
  YoY % 7.89% 0.00% -9.52% -11.58% 3.26% 1.10% -
  Horiz. % 90.11% 83.52% 83.52% 92.31% 104.40% 101.10% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 26/02/18 27/02/17 24/02/16 24/02/15 27/02/14 25/02/13 21/02/12 -
Price 3.3000 3.0500 2.8800 3.3000 3.6600 3.3000 3.1600 -
P/RPS 1.66 2.72 1.63 2.95 2.24 3.11 3.17 -10.21%
  YoY % -38.97% 66.87% -44.75% 31.70% -27.97% -1.89% -
  Horiz. % 52.37% 85.80% 51.42% 93.06% 70.66% 98.11% 100.00%
P/EPS 100.51 21.97 80.99 40.74 39.78 79.33 -100.71 -
  YoY % 357.49% -72.87% 98.80% 2.41% -49.86% 178.77% -
  Horiz. % -99.80% -21.82% -80.42% -40.45% -39.50% -78.77% 100.00%
EY 0.99 4.55 1.23 2.45 2.51 1.26 -0.99 -
  YoY % -78.24% 269.92% -49.80% -2.39% 99.21% 227.27% -
  Horiz. % -100.00% -459.60% -124.24% -247.47% -253.54% -127.27% 100.00%
DY 2.42 3.44 3.13 3.03 0.00 0.00 0.00 -
  YoY % -29.65% 9.90% 3.30% 0.00% 0.00% 0.00% -
  Horiz. % 79.87% 113.53% 103.30% 100.00% - - -
P/NAPS 0.82 0.77 0.75 0.88 0.98 0.90 0.91 -1.72%
  YoY % 6.49% 2.67% -14.77% -10.20% 8.89% -1.10% -
  Horiz. % 90.11% 84.62% 82.42% 96.70% 107.69% 98.90% 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