[MANULFE] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[MANULFE] MANULIFE HOLDINGS BERHAD
Announcement Date
25-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 52.57%
YoY- 47.25%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 1,083,905 1,268,193 1,080,096 800,932 1,088,693 916,689 739,913 6.56%
PBT 39,053 40,798 35,868 49,182 37,726 65,146 64,070 -7.91%
Tax -13,181 -12,268 -11,316 -11,357 -11,944 -12,302 -10,021 4.67%
NP 25,872 28,530 24,552 37,825 25,782 52,844 54,049 -11.54%
-
NP to SH 25,814 28,498 24,460 37,794 25,666 52,828 54,049 -11.58%
-
Tax Rate 33.75% 30.07% 31.55% 23.09% 31.66% 18.88% 15.64% -
Total Cost 1,058,033 1,239,662 1,055,544 763,106 1,062,910 863,845 685,864 7.48%
-
Net Worth 817,574 809,480 785,195 771,029 756,863 742,697 728,531 1.93%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 817,574 809,480 785,195 771,029 756,863 742,697 728,531 1.93%
NOSH 202,370 202,370 202,370 202,370 202,370 202,370 202,370 0.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 2.39% 2.25% 2.27% 4.72% 2.37% 5.76% 7.30% -
ROE 3.16% 3.52% 3.12% 4.90% 3.39% 7.11% 7.42% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 535.61 626.67 533.72 395.78 537.97 452.98 365.62 6.56%
EPS 12.76 14.08 12.09 18.68 12.68 26.11 26.71 -11.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.04 4.00 3.88 3.81 3.74 3.67 3.60 1.93%
Adjusted Per Share Value based on latest NOSH - 202,370
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 493.88 577.85 492.14 364.94 496.06 417.69 337.14 6.56%
EPS 11.76 12.99 11.15 17.22 11.69 24.07 24.63 -11.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.7253 3.6884 3.5777 3.5132 3.4486 3.3841 3.3195 1.93%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 2.80 3.22 3.00 2.85 3.35 3.35 3.40 -
P/RPS 0.52 0.51 0.56 0.72 0.62 0.74 0.93 -9.23%
P/EPS 21.95 22.87 24.82 15.26 26.41 12.83 12.73 9.50%
EY 4.56 4.37 4.03 6.55 3.79 7.79 7.86 -8.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.81 0.77 0.75 0.90 0.91 0.94 -5.02%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 21/11/18 27/11/17 28/11/16 25/11/15 27/11/14 21/11/13 20/11/12 -
Price 2.68 3.29 3.18 2.90 3.40 3.40 3.43 -
P/RPS 0.50 0.52 0.60 0.73 0.63 0.75 0.94 -9.98%
P/EPS 21.01 23.36 26.31 15.53 26.81 13.02 12.84 8.54%
EY 4.76 4.28 3.80 6.44 3.73 7.68 7.79 -7.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.82 0.82 0.76 0.91 0.93 0.95 -5.88%

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