Highlights

[MANULFE] YoY 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 -     250.82%    YoY -     71.33%
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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

609  436  554 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KOMARK 0.435-0.175 
 VELESTO 0.175+0.01 
 ARMADA 0.455+0.03 
 THHEAVY 0.135+0.015 
 SAPNRG 0.15+0.005 
 SEALINK 0.21+0.03 
 TECHNAX 0.145+0.005 
 SYF 0.43+0.06 
 GFM-WC 0.155-0.01 
 MEDIAC 0.195+0.02 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. CLSA Feng Shui Recommends Selling in 1st Week of March 2021 Misai's World of Investing
2. Kelington Group - Opportunities Amid Chip Shortage Kenanga Research & Investment
3. MY LOW PROFILE GEMS COMING TO SOAR!!! Follow Kim's Stockwatch!
4. PublicInvest Research Headlines - 4 Mar 2021 PublicInvest Research
5. Mplus Market Pulse - 4 Mar 2021 M+ Online Research Articles
6. 斥谣言致股价遭压力抛售 Vivocom:将发展成庞大企业集团 Vivocom Vivo Forever Company Up Up Up
7. 上升股:速柏玛 阻力RM5.20 南洋行家论股
8. Technical Buy - VIZIONE-WD (7070WD) PublicInvest Research
PARTNERS & BROKERS