Highlights

[MANULFE] YoY Quarter Result on 2016-12-31 [#4]

Stock [MANULFE]: MANULIFE HOLDINGS BHD
Announcement Date 27-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     122.35%    YoY -     290.49%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 446,476 184,917 401,491 227,270 358,134 226,175 330,381 5.14%
  YoY % 141.45% -53.94% 76.66% -36.54% 58.34% -31.54% -
  Horiz. % 135.14% 55.97% 121.52% 68.79% 108.40% 68.46% 100.00%
PBT 19,895 8,937 10,960 35,381 11,006 21,619 24,372 -3.32%
  YoY % 122.61% -18.46% -69.02% 221.47% -49.09% -11.30% -
  Horiz. % 81.63% 36.67% 44.97% 145.17% 45.16% 88.70% 100.00%
Tax -6,255 -2,029 -4,305 -7,332 -3,809 -5,278 -5,718 1.51%
  YoY % -208.28% 52.87% 41.28% -92.49% 27.83% 7.69% -
  Horiz. % 109.39% 35.48% 75.29% 128.23% 66.61% 92.31% 100.00%
NP 13,640 6,908 6,655 28,049 7,197 16,341 18,654 -5.08%
  YoY % 97.45% 3.80% -76.27% 289.73% -55.96% -12.40% -
  Horiz. % 73.12% 37.03% 35.68% 150.36% 38.58% 87.60% 100.00%
NP to SH 13,662 6,890 6,644 28,100 7,196 16,394 18,621 -5.03%
  YoY % 98.29% 3.70% -76.36% 290.49% -56.11% -11.96% -
  Horiz. % 73.37% 37.00% 35.68% 150.90% 38.64% 88.04% 100.00%
Tax Rate 31.44 % 22.70 % 39.28 % 20.72 % 34.61 % 24.41 % 23.46 % 5.00%
  YoY % 38.50% -42.21% 89.58% -40.13% 41.79% 4.05% -
  Horiz. % 134.02% 96.76% 167.43% 88.32% 147.53% 104.05% 100.00%
Total Cost 432,836 178,009 394,836 199,221 350,937 209,834 311,727 5.62%
  YoY % 143.15% -54.92% 98.19% -43.23% 67.25% -32.69% -
  Horiz. % 138.85% 57.10% 126.66% 63.91% 112.58% 67.31% 100.00%
Net Worth 837,811 819,598 813,527 799,361 777,100 760,911 752,816 1.80%
  YoY % 2.22% 0.75% 1.77% 2.86% 2.13% 1.08% -
  Horiz. % 111.29% 108.87% 108.06% 106.18% 103.23% 101.08% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 14,165 14,165 16,189 21,248 18,213 20,237 - -
  YoY % 0.00% -12.50% -23.81% 16.67% -10.00% 0.00% -
  Horiz. % 70.00% 70.00% 80.00% 105.00% 90.00% 100.00% -
Div Payout % 103.69 % 205.60 % 243.67 % 75.62 % 253.10 % 123.44 % - % -
  YoY % -49.57% -15.62% 222.23% -70.12% 105.04% 0.00% -
  Horiz. % 84.00% 166.56% 197.40% 61.26% 205.04% 100.00% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 837,811 819,598 813,527 799,361 777,100 760,911 752,816 1.80%
  YoY % 2.22% 0.75% 1.77% 2.86% 2.13% 1.08% -
  Horiz. % 111.29% 108.87% 108.06% 106.18% 103.23% 101.08% 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
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 3.06 % 3.74 % 1.66 % 12.34 % 2.01 % 7.22 % 5.65 % -9.71%
  YoY % -18.18% 125.30% -86.55% 513.93% -72.16% 27.79% -
  Horiz. % 54.16% 66.19% 29.38% 218.41% 35.58% 127.79% 100.00%
ROE 1.63 % 0.84 % 0.82 % 3.52 % 0.93 % 2.15 % 2.47 % -6.69%
  YoY % 94.05% 2.44% -76.70% 278.49% -56.74% -12.96% -
  Horiz. % 65.99% 34.01% 33.20% 142.51% 37.65% 87.04% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 220.62 91.38 198.39 112.30 176.97 111.76 163.26 5.14%
  YoY % 141.43% -53.94% 76.66% -36.54% 58.35% -31.54% -
  Horiz. % 135.13% 55.97% 121.52% 68.79% 108.40% 68.46% 100.00%
EPS 6.75 3.40 3.28 13.88 3.55 8.10 9.20 -5.03%
  YoY % 98.53% 3.66% -76.37% 290.99% -56.17% -11.96% -
  Horiz. % 73.37% 36.96% 35.65% 150.87% 38.59% 88.04% 100.00%
DPS 7.00 7.00 8.00 10.50 9.00 10.00 0.00 -
  YoY % 0.00% -12.50% -23.81% 16.67% -10.00% 0.00% -
  Horiz. % 70.00% 70.00% 80.00% 105.00% 90.00% 100.00% -
NAPS 4.1400 4.0500 4.0200 3.9500 3.8400 3.7600 3.7200 1.80%
  YoY % 2.22% 0.75% 1.77% 2.86% 2.13% 1.08% -
  Horiz. % 111.29% 108.87% 108.06% 106.18% 103.23% 101.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 206,983
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 215.71 89.34 193.97 109.80 173.03 109.27 159.62 5.14%
  YoY % 141.45% -53.94% 76.66% -36.54% 58.35% -31.54% -
  Horiz. % 135.14% 55.97% 121.52% 68.79% 108.40% 68.46% 100.00%
EPS 6.60 3.33 3.21 13.58 3.48 7.92 9.00 -5.04%
  YoY % 98.20% 3.74% -76.36% 290.23% -56.06% -12.00% -
  Horiz. % 73.33% 37.00% 35.67% 150.89% 38.67% 88.00% 100.00%
DPS 6.84 6.84 7.82 10.27 8.80 9.78 0.00 -
  YoY % 0.00% -12.53% -23.86% 16.70% -10.02% 0.00% -
  Horiz. % 69.94% 69.94% 79.96% 105.01% 89.98% 100.00% -
NAPS 4.0477 3.9597 3.9304 3.8619 3.7544 3.6762 3.6371 1.80%
  YoY % 2.22% 0.75% 1.77% 2.86% 2.13% 1.08% -
  Horiz. % 111.29% 108.87% 108.06% 106.18% 103.23% 101.08% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 2.4800 2.5000 3.3000 3.0200 2.9200 3.1400 3.5500 -
P/RPS 1.12 2.74 1.66 2.69 1.65 2.81 2.17 -10.43%
  YoY % -59.12% 65.06% -38.29% 63.03% -41.28% 29.49% -
  Horiz. % 51.61% 126.27% 76.50% 123.96% 76.04% 129.49% 100.00%
P/EPS 36.74 73.43 100.51 21.75 82.12 38.76 38.58 -0.81%
  YoY % -49.97% -26.94% 362.11% -73.51% 111.87% 0.47% -
  Horiz. % 95.23% 190.33% 260.52% 56.38% 212.86% 100.47% 100.00%
EY 2.72 1.36 0.99 4.60 1.22 2.58 2.59 0.82%
  YoY % 100.00% 37.37% -78.48% 277.05% -52.71% -0.39% -
  Horiz. % 105.02% 52.51% 38.22% 177.61% 47.10% 99.61% 100.00%
DY 2.82 2.80 2.42 3.48 3.08 3.18 0.00 -
  YoY % 0.71% 15.70% -30.46% 12.99% -3.14% 0.00% -
  Horiz. % 88.68% 88.05% 76.10% 109.43% 96.86% 100.00% -
P/NAPS 0.60 0.62 0.82 0.76 0.76 0.84 0.95 -7.37%
  YoY % -3.23% -24.39% 7.89% 0.00% -9.52% -11.58% -
  Horiz. % 63.16% 65.26% 86.32% 80.00% 80.00% 88.42% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 26/02/20 27/02/19 26/02/18 27/02/17 24/02/16 24/02/15 27/02/14 -
Price 2.3100 2.5000 3.3000 3.0500 2.8800 3.3000 3.6600 -
P/RPS 1.05 2.74 1.66 2.72 1.63 2.95 2.24 -11.86%
  YoY % -61.68% 65.06% -38.97% 66.87% -44.75% 31.70% -
  Horiz. % 46.87% 122.32% 74.11% 121.43% 72.77% 131.70% 100.00%
P/EPS 34.22 73.43 100.51 21.97 80.99 40.74 39.78 -2.48%
  YoY % -53.40% -26.94% 357.49% -72.87% 98.80% 2.41% -
  Horiz. % 86.02% 184.59% 252.66% 55.23% 203.59% 102.41% 100.00%
EY 2.92 1.36 0.99 4.55 1.23 2.45 2.51 2.55%
  YoY % 114.71% 37.37% -78.24% 269.92% -49.80% -2.39% -
  Horiz. % 116.33% 54.18% 39.44% 181.27% 49.00% 97.61% 100.00%
DY 3.03 2.80 2.42 3.44 3.13 3.03 0.00 -
  YoY % 8.21% 15.70% -29.65% 9.90% 3.30% 0.00% -
  Horiz. % 100.00% 92.41% 79.87% 113.53% 103.30% 100.00% -
P/NAPS 0.56 0.62 0.82 0.77 0.75 0.88 0.98 -8.90%
  YoY % -9.68% -24.39% 6.49% 2.67% -14.77% -10.20% -
  Horiz. % 57.14% 63.27% 83.67% 78.57% 76.53% 89.80% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

278  258  575  1388 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MINDA 0.17-0.005 
 LAMBO 0.020.00 
 DATAPRP 0.975+0.22 
 DNEX 0.83+0.01 
 CNI 0.205-0.01 
 WIDAD 0.51+0.02 
 MACPIE 0.085+0.005 
 REX 0.2350.00 
 LUSTER 0.215-0.005 
 HSI-HGK 0.19-0.06 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS