[MANULFE] QoQ Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[MANULFE] MANULIFE HOLDINGS BERHAD
Announcement Date
27-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 53.5%
YoY- 16.51%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 492,287 291,564 1,352,636 951,145 645,171 323,052 1,037,342 -39.24%
PBT 22,595 10,417 41,559 30,599 20,196 7,383 62,282 -49.22%
Tax -7,153 -3,193 -13,506 -9,201 -6,261 -2,755 -15,819 -41.17%
NP 15,442 7,224 28,053 21,398 13,935 4,628 46,463 -52.11%
-
NP to SH 15,425 7,224 28,018 21,374 13,924 4,618 46,445 -52.13%
-
Tax Rate 31.66% 30.65% 32.50% 30.07% 31.00% 37.32% 25.40% -
Total Cost 476,845 284,340 1,324,583 929,747 631,236 318,424 990,879 -38.67%
-
Net Worth 805,432 821,622 813,527 809,480 803,408 809,480 799,361 0.50%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - 16,189 - - - 21,248 -
Div Payout % - - 57.78% - - - 45.75% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 805,432 821,622 813,527 809,480 803,408 809,480 799,361 0.50%
NOSH 202,370 202,370 202,370 202,370 202,370 202,370 202,370 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 3.14% 2.48% 2.07% 2.25% 2.16% 1.43% 4.48% -
ROE 1.92% 0.88% 3.44% 2.64% 1.73% 0.57% 5.81% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 243.26 144.07 668.40 470.00 318.81 159.63 512.60 -39.24%
EPS 7.62 3.57 13.84 10.56 6.88 2.28 22.95 -52.14%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 10.50 -
NAPS 3.98 4.06 4.02 4.00 3.97 4.00 3.95 0.50%
Adjusted Per Share Value based on latest NOSH - 202,370
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 219.09 129.76 602.00 423.31 287.14 143.78 461.67 -39.24%
EPS 6.86 3.22 12.47 9.51 6.20 2.06 20.67 -52.16%
DPS 0.00 0.00 7.21 0.00 0.00 0.00 9.46 -
NAPS 3.5846 3.6567 3.6206 3.6026 3.5756 3.6026 3.5576 0.50%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 2.84 2.95 3.30 3.22 3.14 3.12 3.02 -
P/RPS 1.17 2.05 0.49 0.69 0.98 1.95 0.59 58.04%
P/EPS 37.26 82.64 23.84 30.49 45.64 136.72 13.16 100.51%
EY 2.68 1.21 4.20 3.28 2.19 0.73 7.60 -50.18%
DY 0.00 0.00 2.42 0.00 0.00 0.00 3.48 -
P/NAPS 0.71 0.73 0.82 0.81 0.79 0.78 0.76 -4.44%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 20/08/18 28/05/18 26/02/18 27/11/17 23/08/17 29/05/17 27/02/17 -
Price 2.78 2.88 3.30 3.29 3.21 3.20 3.05 -
P/RPS 1.14 2.00 0.49 0.70 1.01 2.00 0.60 53.58%
P/EPS 36.47 80.68 23.84 31.15 46.65 140.23 13.29 96.37%
EY 2.74 1.24 4.20 3.21 2.14 0.71 7.52 -49.08%
DY 0.00 0.00 2.42 0.00 0.00 0.00 3.44 -
P/NAPS 0.70 0.71 0.82 0.82 0.81 0.80 0.77 -6.17%

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