[MANULFE] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[MANULFE] MANULIFE HOLDINGS BERHAD
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -74.22%
YoY- 56.43%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 997,846 812,929 492,287 291,564 1,352,636 951,145 645,171 33.63%
PBT 38,227 29,290 22,595 10,417 41,559 30,599 20,196 52.83%
Tax -11,915 -9,886 -7,153 -3,193 -13,506 -9,201 -6,261 53.38%
NP 26,312 19,404 15,442 7,224 28,053 21,398 13,935 52.59%
-
NP to SH 26,251 19,361 15,425 7,224 28,018 21,374 13,924 52.43%
-
Tax Rate 31.17% 33.75% 31.66% 30.65% 32.50% 30.07% 31.00% -
Total Cost 971,534 793,525 476,845 284,340 1,324,583 929,747 631,236 33.19%
-
Net Worth 819,598 817,574 805,432 821,622 813,527 809,480 803,408 1.33%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 14,165 - - - 16,189 - - -
Div Payout % 53.96% - - - 57.78% - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 819,598 817,574 805,432 821,622 813,527 809,480 803,408 1.33%
NOSH 202,370 202,370 202,370 202,370 202,370 202,370 202,370 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 2.64% 2.39% 3.14% 2.48% 2.07% 2.25% 2.16% -
ROE 3.20% 2.37% 1.92% 0.88% 3.44% 2.64% 1.73% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 493.08 401.70 243.26 144.07 668.40 470.00 318.81 33.63%
EPS 12.97 9.57 7.62 3.57 13.84 10.56 6.88 52.42%
DPS 7.00 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 4.05 4.04 3.98 4.06 4.02 4.00 3.97 1.33%
Adjusted Per Share Value based on latest NOSH - 202,370
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 444.10 361.80 219.09 129.76 602.00 423.31 287.14 33.63%
EPS 11.68 8.62 6.86 3.22 12.47 9.51 6.20 52.35%
DPS 6.30 0.00 0.00 0.00 7.21 0.00 0.00 -
NAPS 3.6477 3.6387 3.5846 3.6567 3.6206 3.6026 3.5756 1.33%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 2.50 2.80 2.84 2.95 3.30 3.22 3.14 -
P/RPS 0.51 0.70 1.17 2.05 0.49 0.69 0.98 -35.22%
P/EPS 19.27 29.27 37.26 82.64 23.84 30.49 45.64 -43.63%
EY 5.19 3.42 2.68 1.21 4.20 3.28 2.19 77.47%
DY 2.80 0.00 0.00 0.00 2.42 0.00 0.00 -
P/NAPS 0.62 0.69 0.71 0.73 0.82 0.81 0.79 -14.87%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 21/11/18 20/08/18 28/05/18 26/02/18 27/11/17 23/08/17 -
Price 2.50 2.68 2.78 2.88 3.30 3.29 3.21 -
P/RPS 0.51 0.67 1.14 2.00 0.49 0.70 1.01 -36.50%
P/EPS 19.27 28.01 36.47 80.68 23.84 31.15 46.65 -44.44%
EY 5.19 3.57 2.74 1.24 4.20 3.21 2.14 80.21%
DY 2.80 0.00 0.00 0.00 2.42 0.00 0.00 -
P/NAPS 0.62 0.66 0.70 0.71 0.82 0.82 0.81 -16.28%

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