Highlights

[MANULFE] YoY Quarter Result on 2015-12-31 [#4]

Stock [MANULFE]: MANULIFE HOLDINGS BHD
Announcement Date 24-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Dec-2015  [#4]
Profit Trend QoQ -     -54.91%    YoY -     -56.11%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 184,917 401,491 227,270 358,134 226,175 330,381 214,583 -2.45%
  YoY % -53.94% 76.66% -36.54% 58.34% -31.54% 53.96% -
  Horiz. % 86.18% 187.10% 105.91% 166.90% 105.40% 153.96% 100.00%
PBT 8,937 10,960 35,381 11,006 21,619 24,372 8,749 0.35%
  YoY % -18.46% -69.02% 221.47% -49.09% -11.30% 178.57% -
  Horiz. % 102.15% 125.27% 404.40% 125.80% 247.10% 278.57% 100.00%
Tax -2,029 -4,305 -7,332 -3,809 -5,278 -5,718 -331 35.26%
  YoY % 52.87% 41.28% -92.49% 27.83% 7.69% -1,627.49% -
  Horiz. % 612.99% 1,300.60% 2,215.11% 1,150.76% 1,594.56% 1,727.49% 100.00%
NP 6,908 6,655 28,049 7,197 16,341 18,654 8,418 -3.24%
  YoY % 3.80% -76.27% 289.73% -55.96% -12.40% 121.60% -
  Horiz. % 82.06% 79.06% 333.20% 85.50% 194.12% 221.60% 100.00%
NP to SH 6,890 6,644 28,100 7,196 16,394 18,621 8,418 -3.28%
  YoY % 3.70% -76.36% 290.49% -56.11% -11.96% 121.20% -
  Horiz. % 81.85% 78.93% 333.81% 85.48% 194.75% 221.20% 100.00%
Tax Rate 22.70 % 39.28 % 20.72 % 34.61 % 24.41 % 23.46 % 3.78 % 34.80%
  YoY % -42.21% 89.58% -40.13% 41.79% 4.05% 520.63% -
  Horiz. % 600.53% 1,039.15% 548.15% 915.61% 645.77% 620.63% 100.00%
Total Cost 178,009 394,836 199,221 350,937 209,834 311,727 206,165 -2.42%
  YoY % -54.92% 98.19% -43.23% 67.25% -32.69% 51.20% -
  Horiz. % 86.34% 191.51% 96.63% 170.22% 101.78% 151.20% 100.00%
Net Worth 819,598 813,527 799,361 777,100 760,911 752,816 738,650 1.75%
  YoY % 0.75% 1.77% 2.86% 2.13% 1.08% 1.92% -
  Horiz. % 110.96% 110.14% 108.22% 105.21% 103.01% 101.92% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 14,165 16,189 21,248 18,213 20,237 - - -
  YoY % -12.50% -23.81% 16.67% -10.00% 0.00% 0.00% -
  Horiz. % 70.00% 80.00% 105.00% 90.00% 100.00% - -
Div Payout % 205.60 % 243.67 % 75.62 % 253.10 % 123.44 % - % - % -
  YoY % -15.62% 222.23% -70.12% 105.04% 0.00% 0.00% -
  Horiz. % 166.56% 197.40% 61.26% 205.04% 100.00% - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 819,598 813,527 799,361 777,100 760,911 752,816 738,650 1.75%
  YoY % 0.75% 1.77% 2.86% 2.13% 1.08% 1.92% -
  Horiz. % 110.96% 110.14% 108.22% 105.21% 103.01% 101.92% 100.00%
NOSH 202,370 202,370 202,370 202,370 202,370 202,370 202,370 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 3.74 % 1.66 % 12.34 % 2.01 % 7.22 % 5.65 % 3.92 % -0.78%
  YoY % 125.30% -86.55% 513.93% -72.16% 27.79% 44.13% -
  Horiz. % 95.41% 42.35% 314.80% 51.28% 184.18% 144.13% 100.00%
ROE 0.84 % 0.82 % 3.52 % 0.93 % 2.15 % 2.47 % 1.14 % -4.96%
  YoY % 2.44% -76.70% 278.49% -56.74% -12.96% 116.67% -
  Horiz. % 73.68% 71.93% 308.77% 81.58% 188.60% 216.67% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 91.38 198.39 112.30 176.97 111.76 163.26 106.03 -2.45%
  YoY % -53.94% 76.66% -36.54% 58.35% -31.54% 53.98% -
  Horiz. % 86.18% 187.11% 105.91% 166.91% 105.40% 153.98% 100.00%
EPS 3.40 3.28 13.88 3.55 8.10 9.20 4.16 -3.30%
  YoY % 3.66% -76.37% 290.99% -56.17% -11.96% 121.15% -
  Horiz. % 81.73% 78.85% 333.65% 85.34% 194.71% 221.15% 100.00%
DPS 7.00 8.00 10.50 9.00 10.00 0.00 0.00 -
  YoY % -12.50% -23.81% 16.67% -10.00% 0.00% 0.00% -
  Horiz. % 70.00% 80.00% 105.00% 90.00% 100.00% - -
NAPS 4.0500 4.0200 3.9500 3.8400 3.7600 3.7200 3.6500 1.75%
  YoY % 0.75% 1.77% 2.86% 2.13% 1.08% 1.92% -
  Horiz. % 110.96% 110.14% 108.22% 105.21% 103.01% 101.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 206,983
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 89.34 193.97 109.80 173.03 109.27 159.62 103.67 -2.45%
  YoY % -53.94% 76.66% -36.54% 58.35% -31.54% 53.97% -
  Horiz. % 86.18% 187.10% 105.91% 166.90% 105.40% 153.97% 100.00%
EPS 3.33 3.21 13.58 3.48 7.92 9.00 4.07 -3.29%
  YoY % 3.74% -76.36% 290.23% -56.06% -12.00% 121.13% -
  Horiz. % 81.82% 78.87% 333.66% 85.50% 194.59% 221.13% 100.00%
DPS 6.84 7.82 10.27 8.80 9.78 0.00 0.00 -
  YoY % -12.53% -23.86% 16.70% -10.02% 0.00% 0.00% -
  Horiz. % 69.94% 79.96% 105.01% 89.98% 100.00% - -
NAPS 3.9597 3.9304 3.8619 3.7544 3.6762 3.6371 3.5686 1.75%
  YoY % 0.75% 1.77% 2.86% 2.13% 1.08% 1.92% -
  Horiz. % 110.96% 110.14% 108.22% 105.21% 103.02% 101.92% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 2.5000 3.3000 3.0200 2.9200 3.1400 3.5500 3.3500 -
P/RPS 2.74 1.66 2.69 1.65 2.81 2.17 3.16 -2.35%
  YoY % 65.06% -38.29% 63.03% -41.28% 29.49% -31.33% -
  Horiz. % 86.71% 52.53% 85.13% 52.22% 88.92% 68.67% 100.00%
P/EPS 73.43 100.51 21.75 82.12 38.76 38.58 80.53 -1.53%
  YoY % -26.94% 362.11% -73.51% 111.87% 0.47% -52.09% -
  Horiz. % 91.18% 124.81% 27.01% 101.97% 48.13% 47.91% 100.00%
EY 1.36 0.99 4.60 1.22 2.58 2.59 1.24 1.55%
  YoY % 37.37% -78.48% 277.05% -52.71% -0.39% 108.87% -
  Horiz. % 109.68% 79.84% 370.97% 98.39% 208.06% 208.87% 100.00%
DY 2.80 2.42 3.48 3.08 3.18 0.00 0.00 -
  YoY % 15.70% -30.46% 12.99% -3.14% 0.00% 0.00% -
  Horiz. % 88.05% 76.10% 109.43% 96.86% 100.00% - -
P/NAPS 0.62 0.82 0.76 0.76 0.84 0.95 0.92 -6.36%
  YoY % -24.39% 7.89% 0.00% -9.52% -11.58% 3.26% -
  Horiz. % 67.39% 89.13% 82.61% 82.61% 91.30% 103.26% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 26/02/18 27/02/17 24/02/16 24/02/15 27/02/14 25/02/13 -
Price 2.5000 3.3000 3.0500 2.8800 3.3000 3.6600 3.3000 -
P/RPS 2.74 1.66 2.72 1.63 2.95 2.24 3.11 -2.09%
  YoY % 65.06% -38.97% 66.87% -44.75% 31.70% -27.97% -
  Horiz. % 88.10% 53.38% 87.46% 52.41% 94.86% 72.03% 100.00%
P/EPS 73.43 100.51 21.97 80.99 40.74 39.78 79.33 -1.28%
  YoY % -26.94% 357.49% -72.87% 98.80% 2.41% -49.86% -
  Horiz. % 92.56% 126.70% 27.69% 102.09% 51.36% 50.14% 100.00%
EY 1.36 0.99 4.55 1.23 2.45 2.51 1.26 1.28%
  YoY % 37.37% -78.24% 269.92% -49.80% -2.39% 99.21% -
  Horiz. % 107.94% 78.57% 361.11% 97.62% 194.44% 199.21% 100.00%
DY 2.80 2.42 3.44 3.13 3.03 0.00 0.00 -
  YoY % 15.70% -29.65% 9.90% 3.30% 0.00% 0.00% -
  Horiz. % 92.41% 79.87% 113.53% 103.30% 100.00% - -
P/NAPS 0.62 0.82 0.77 0.75 0.88 0.98 0.90 -6.02%
  YoY % -24.39% 6.49% 2.67% -14.77% -10.20% 8.89% -
  Horiz. % 68.89% 91.11% 85.56% 83.33% 97.78% 108.89% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with 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!

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