[MANULFE] YoY Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[MANULFE] MANULIFE HOLDINGS BERHAD
Announcement Date
21-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -16.32%
YoY- -9.42%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 1,497,249 1,131,994 1,227,213 1,083,905 1,268,193 1,080,096 800,932 10.97%
PBT 108,876 28,852 24,658 39,053 40,798 35,868 49,182 14.14%
Tax -18,338 -8,292 -7,985 -13,181 -12,268 -11,316 -11,357 8.30%
NP 90,537 20,560 16,673 25,872 28,530 24,552 37,825 15.64%
-
NP to SH 90,537 20,538 16,629 25,814 28,498 24,460 37,794 15.65%
-
Tax Rate 16.84% 28.74% 32.38% 33.75% 30.07% 31.55% 23.09% -
Total Cost 1,406,712 1,111,434 1,210,540 1,058,033 1,239,662 1,055,544 763,106 10.72%
-
Net Worth 934,686 870,731 845,906 817,574 809,480 785,195 771,029 3.25%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 934,686 870,731 845,906 817,574 809,480 785,195 771,029 3.25%
NOSH 211,559 206,983 202,370 202,370 202,370 202,370 202,370 0.74%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 6.05% 1.82% 1.36% 2.39% 2.25% 2.27% 4.72% -
ROE 9.69% 2.36% 1.97% 3.16% 3.52% 3.12% 4.90% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 711.23 552.52 606.42 535.61 626.67 533.72 395.78 10.25%
EPS 43.49 10.11 8.21 12.76 14.08 12.09 18.68 15.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.44 4.25 4.18 4.04 4.00 3.88 3.81 2.58%
Adjusted Per Share Value based on latest NOSH - 202,370
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 673.31 509.06 551.88 487.43 570.31 485.72 360.18 10.97%
EPS 40.71 9.24 7.48 11.61 12.82 11.00 17.00 15.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.2033 3.9157 3.804 3.6766 3.6402 3.531 3.4673 3.25%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 2.35 2.00 2.68 2.80 3.22 3.00 2.85 -
P/RPS 0.33 0.36 0.44 0.52 0.51 0.56 0.72 -12.18%
P/EPS 5.46 19.95 32.61 21.95 22.87 24.82 15.26 -15.72%
EY 18.30 5.01 3.07 4.56 4.37 4.03 6.55 18.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.47 0.64 0.69 0.81 0.77 0.75 -5.61%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 29/11/21 25/11/20 25/11/19 21/11/18 27/11/17 28/11/16 25/11/15 -
Price 2.20 2.00 2.46 2.68 3.29 3.18 2.90 -
P/RPS 0.31 0.36 0.41 0.50 0.52 0.60 0.73 -13.29%
P/EPS 5.12 19.95 29.94 21.01 23.36 26.31 15.53 -16.87%
EY 19.55 5.01 3.34 4.76 4.28 3.80 6.44 20.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.47 0.59 0.66 0.82 0.82 0.76 -6.73%

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