[MANULFE] QoQ Annualized Quarter Result on 30-Sep-2020 [#3]

Stock
[MANULFE] MANULIFE HOLDINGS BERHAD
Announcement Date
25-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 17.61%
YoY- 23.51%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 1,469,558 1,428,528 1,380,379 1,131,994 884,346 81,516 1,366,886 4.95%
PBT 113,138 128,992 45,776 28,852 29,858 54,004 38,389 105.69%
Tax -18,764 -23,808 -6,961 -8,292 -12,372 -14,632 -12,244 32.95%
NP 94,374 105,184 38,815 20,560 17,486 39,372 26,145 135.49%
-
NP to SH 94,374 105,184 38,811 20,538 17,464 39,340 26,134 135.56%
-
Tax Rate 16.59% 18.46% 15.21% 28.74% 41.44% 27.09% 31.89% -
Total Cost 1,375,184 1,323,344 1,341,564 1,111,434 866,860 42,144 1,340,741 1.70%
-
Net Worth 910,729 910,729 906,589 870,731 851,977 835,788 837,811 5.72%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - 14,488 - - - 14,165 -
Div Payout % - - 37.33% - - - 54.20% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 910,729 910,729 906,589 870,731 851,977 835,788 837,811 5.72%
NOSH 206,983 206,983 206,983 206,983 202,370 202,370 202,370 1.51%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 6.42% 7.36% 2.81% 1.82% 1.98% 48.30% 1.91% -
ROE 10.36% 11.55% 4.28% 2.36% 2.05% 4.71% 3.12% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 709.99 690.16 666.90 552.52 436.99 40.28 675.44 3.38%
EPS 45.60 50.80 19.01 10.11 8.62 19.44 12.91 132.10%
DPS 0.00 0.00 7.00 0.00 0.00 0.00 7.00 -
NAPS 4.40 4.40 4.38 4.25 4.21 4.13 4.14 4.14%
Adjusted Per Share Value based on latest NOSH - 206,983
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 669.60 650.91 628.97 515.79 402.95 37.14 622.82 4.95%
EPS 43.00 47.93 17.68 9.36 7.96 17.93 11.91 135.52%
DPS 0.00 0.00 6.60 0.00 0.00 0.00 6.45 -
NAPS 4.1497 4.1497 4.1309 3.9675 3.882 3.8083 3.8175 5.72%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 2.30 2.11 2.01 2.00 2.29 1.77 2.48 -
P/RPS 0.32 0.31 0.30 0.36 0.52 4.39 0.37 -9.23%
P/EPS 5.04 4.15 10.72 19.95 26.54 9.11 19.20 -59.03%
EY 19.82 24.08 9.33 5.01 3.77 10.98 5.21 143.89%
DY 0.00 0.00 3.48 0.00 0.00 0.00 2.82 -
P/NAPS 0.52 0.48 0.46 0.47 0.54 0.43 0.60 -9.10%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 23/08/21 28/05/21 23/02/21 25/11/20 19/08/20 21/05/20 26/02/20 -
Price 2.24 2.25 2.08 2.00 2.00 1.82 2.31 -
P/RPS 0.32 0.33 0.31 0.36 0.46 4.52 0.34 -3.96%
P/EPS 4.91 4.43 11.09 19.95 23.18 9.36 17.89 -57.80%
EY 20.35 22.59 9.01 5.01 4.31 10.68 5.59 136.83%
DY 0.00 0.00 3.37 0.00 0.00 0.00 3.03 -
P/NAPS 0.51 0.51 0.47 0.47 0.48 0.44 0.56 -6.05%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment