Highlights

[MANULFE] YoY Quarter Result on 2018-12-31 [#4]

Stock [MANULFE]: MANULIFE HOLDINGS BHD
Announcement Date 27-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend QoQ -     75.05%    YoY -     3.70%
Quarter Report


View:


Show?  YoY % Horiz. %

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 531,383 446,476 184,917 401,491 227,270 358,134 226,175 15.28%
  YoY % 19.02% 141.45% -53.94% 76.66% -36.54% 58.34% -
  Horiz. % 234.94% 197.40% 81.76% 177.51% 100.48% 158.34% 100.00%
PBT 24,137 19,895 8,937 10,960 35,381 11,006 21,619 1.85%
  YoY % 21.32% 122.61% -18.46% -69.02% 221.47% -49.09% -
  Horiz. % 111.65% 92.03% 41.34% 50.70% 163.66% 50.91% 100.00%
Tax -742 -6,255 -2,029 -4,305 -7,332 -3,809 -5,278 -27.87%
  YoY % 88.14% -208.28% 52.87% 41.28% -92.49% 27.83% -
  Horiz. % 14.06% 118.51% 38.44% 81.56% 138.92% 72.17% 100.00%
NP 23,395 13,640 6,908 6,655 28,049 7,197 16,341 6.16%
  YoY % 71.52% 97.45% 3.80% -76.27% 289.73% -55.96% -
  Horiz. % 143.17% 83.47% 42.27% 40.73% 171.65% 44.04% 100.00%
NP to SH 23,407 13,662 6,890 6,644 28,100 7,196 16,394 6.11%
  YoY % 71.33% 98.29% 3.70% -76.36% 290.49% -56.11% -
  Horiz. % 142.78% 83.34% 42.03% 40.53% 171.40% 43.89% 100.00%
Tax Rate 3.07 % 31.44 % 22.70 % 39.28 % 20.72 % 34.61 % 24.41 % -29.19%
  YoY % -90.24% 38.50% -42.21% 89.58% -40.13% 41.79% -
  Horiz. % 12.58% 128.80% 92.99% 160.92% 84.88% 141.79% 100.00%
Total Cost 507,988 432,836 178,009 394,836 199,221 350,937 209,834 15.86%
  YoY % 17.36% 143.15% -54.92% 98.19% -43.23% 67.25% -
  Horiz. % 242.09% 206.28% 84.83% 188.17% 94.94% 167.25% 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 % 61.90 % 103.69 % 205.60 % 243.67 % 75.62 % 253.10 % 123.44 % -10.86%
  YoY % -40.30% -49.57% -15.62% 222.23% -70.12% 105.04% -
  Horiz. % 50.15% 84.00% 166.56% 197.40% 61.26% 205.04% 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 4.40 % 3.06 % 3.74 % 1.66 % 12.34 % 2.01 % 7.22 % -7.92%
  YoY % 43.79% -18.18% 125.30% -86.55% 513.93% -72.16% -
  Horiz. % 60.94% 42.38% 51.80% 22.99% 170.91% 27.84% 100.00%
ROE 2.58 % 1.63 % 0.84 % 0.82 % 3.52 % 0.93 % 2.15 % 3.08%
  YoY % 58.28% 94.05% 2.44% -76.70% 278.49% -56.74% -
  Horiz. % 120.00% 75.81% 39.07% 38.14% 163.72% 43.26% 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 256.73 220.62 91.38 198.39 112.30 176.97 111.76 14.85%
  YoY % 16.37% 141.43% -53.94% 76.66% -36.54% 58.35% -
  Horiz. % 229.72% 197.41% 81.76% 177.51% 100.48% 158.35% 100.00%
EPS 11.31 6.75 3.40 3.28 13.88 3.55 8.10 5.72%
  YoY % 67.56% 98.53% 3.66% -76.37% 290.99% -56.17% -
  Horiz. % 139.63% 83.33% 41.98% 40.49% 171.36% 43.83% 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 256.73 215.71 89.34 193.97 109.80 173.03 109.27 15.29%
  YoY % 19.02% 141.45% -53.94% 76.66% -36.54% 58.35% -
  Horiz. % 234.95% 197.41% 81.76% 177.51% 100.49% 158.35% 100.00%
EPS 11.31 6.60 3.33 3.21 13.58 3.48 7.92 6.11%
  YoY % 71.36% 98.20% 3.74% -76.36% 290.23% -56.06% -
  Horiz. % 142.80% 83.33% 42.05% 40.53% 171.46% 43.94% 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 0.78 1.12 2.74 1.66 2.69 1.65 2.81 -19.22%
  YoY % -30.36% -59.12% 65.06% -38.29% 63.03% -41.28% -
  Horiz. % 27.76% 39.86% 97.51% 59.07% 95.73% 58.72% 100.00%
P/EPS 17.77 36.74 73.43 100.51 21.75 82.12 38.76 -12.18%
  YoY % -51.63% -49.97% -26.94% 362.11% -73.51% 111.87% -
  Horiz. % 45.85% 94.79% 189.45% 259.31% 56.11% 211.87% 100.00%
EY 5.63 2.72 1.36 0.99 4.60 1.22 2.58 13.88%
  YoY % 106.99% 100.00% 37.37% -78.48% 277.05% -52.71% -
  Horiz. % 218.22% 105.43% 52.71% 38.37% 178.29% 47.29% 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 0.81 1.05 2.74 1.66 2.72 1.63 2.95 -19.36%
  YoY % -22.86% -61.68% 65.06% -38.97% 66.87% -44.75% -
  Horiz. % 27.46% 35.59% 92.88% 56.27% 92.20% 55.25% 100.00%
P/EPS 18.39 34.22 73.43 100.51 21.97 80.99 40.74 -12.41%
  YoY % -46.26% -53.40% -26.94% 357.49% -72.87% 98.80% -
  Horiz. % 45.14% 84.00% 180.24% 246.71% 53.93% 198.80% 100.00%
EY 5.44 2.92 1.36 0.99 4.55 1.23 2.45 14.21%
  YoY % 86.30% 114.71% 37.37% -78.24% 269.92% -49.80% -
  Horiz. % 222.04% 119.18% 55.51% 40.41% 185.71% 50.20% 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!

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