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

Announcement Date
27-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -19.94%
YoY- -41.05%
View:
Show?
Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 200,723 291,564 401,491 305,974 322,119 323,052 227,270 -7.96%
PBT 12,178 10,417 10,960 10,403 12,813 7,383 35,381 -50.98%
Tax -3,960 -3,193 -4,305 -2,940 -3,506 -2,755 -7,332 -33.75%
NP 8,218 7,224 6,655 7,463 9,307 4,628 28,049 -55.98%
-
NP to SH 8,201 7,224 6,644 7,450 9,306 4,618 28,100 -56.10%
-
Tax Rate 32.52% 30.65% 39.28% 28.26% 27.36% 37.32% 20.72% -
Total Cost 192,505 284,340 394,836 298,511 312,812 318,424 199,221 -2.26%
-
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 % - - 243.67% - - - 75.62% -
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 4.09% 2.48% 1.66% 2.44% 2.89% 1.43% 12.34% -
ROE 1.02% 0.88% 0.82% 0.92% 1.16% 0.57% 3.52% -
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 99.19 144.07 198.39 151.20 159.17 159.63 112.30 -7.96%
EPS 4.05 3.57 3.28 3.68 4.60 2.28 13.88 -56.10%
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 89.33 129.76 178.69 136.18 143.36 143.78 101.15 -7.97%
EPS 3.65 3.22 2.96 3.32 4.14 2.06 12.51 -56.10%
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 2.86 2.05 1.66 2.13 1.97 1.95 2.69 4.18%
P/EPS 70.08 82.64 100.51 87.47 68.28 136.72 21.75 118.61%
EY 1.43 1.21 0.99 1.14 1.46 0.73 4.60 -54.20%
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 2.80 2.00 1.66 2.18 2.02 2.00 2.72 1.95%
P/EPS 68.60 80.68 100.51 89.37 69.81 140.23 21.97 114.07%
EY 1.46 1.24 0.99 1.12 1.43 0.71 4.55 -53.22%
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