[MANULFE] YoY Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[MANULFE] MANULIFE HOLDINGS BERHAD
Announcement Date
24-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 38.87%
YoY- -38.8%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 1,352,636 1,037,342 958,833 1,042,695 1,017,898 769,518 687,326 11.93%
PBT 41,559 62,282 47,893 49,914 73,232 56,802 49,733 -2.94%
Tax -13,506 -15,819 -12,327 -14,236 -14,945 -7,847 -8,827 7.33%
NP 28,053 46,463 35,566 35,678 58,287 48,955 40,906 -6.08%
-
NP to SH 28,018 46,445 35,542 35,644 58,242 48,955 40,906 -6.10%
-
Tax Rate 32.50% 25.40% 25.74% 28.52% 20.41% 13.81% 17.75% -
Total Cost 1,324,583 990,879 923,267 1,007,017 959,611 720,563 646,420 12.68%
-
Net Worth 813,527 799,361 777,100 760,911 752,816 738,650 704,226 2.43%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 16,189 21,248 18,213 20,237 - - 27,319 -8.34%
Div Payout % 57.78% 45.75% 51.24% 56.78% - - 66.79% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 813,527 799,361 777,100 760,911 752,816 738,650 704,226 2.43%
NOSH 202,370 202,370 202,370 202,370 202,370 202,370 202,364 0.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 2.07% 4.48% 3.71% 3.42% 5.73% 6.36% 5.95% -
ROE 3.44% 5.81% 4.57% 4.68% 7.74% 6.63% 5.81% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 668.40 512.60 473.80 515.24 502.99 380.25 339.65 11.93%
EPS 13.84 22.95 17.56 17.61 28.78 24.19 20.21 -6.10%
DPS 8.00 10.50 9.00 10.00 0.00 0.00 13.50 -8.34%
NAPS 4.02 3.95 3.84 3.76 3.72 3.65 3.48 2.43%
Adjusted Per Share Value based on latest NOSH - 202,370
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 602.00 461.67 426.73 464.06 453.02 342.48 305.90 11.93%
EPS 12.47 20.67 15.82 15.86 25.92 21.79 18.21 -6.11%
DPS 7.21 9.46 8.11 9.01 0.00 0.00 12.16 -8.33%
NAPS 3.6206 3.5576 3.4585 3.3865 3.3504 3.2874 3.1342 2.43%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 3.30 3.02 2.92 3.14 3.55 3.35 3.16 -
P/RPS 0.49 0.59 0.62 0.61 0.71 0.88 0.93 -10.12%
P/EPS 23.84 13.16 16.63 17.83 12.33 13.85 15.63 7.28%
EY 4.20 7.60 6.01 5.61 8.11 7.22 6.40 -6.77%
DY 2.42 3.48 3.08 3.18 0.00 0.00 4.27 -9.02%
P/NAPS 0.82 0.76 0.76 0.84 0.95 0.92 0.91 -1.71%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 26/02/18 27/02/17 24/02/16 24/02/15 27/02/14 25/02/13 21/02/12 -
Price 3.30 3.05 2.88 3.30 3.66 3.30 3.16 -
P/RPS 0.49 0.60 0.61 0.64 0.73 0.87 0.93 -10.12%
P/EPS 23.84 13.29 16.40 18.74 12.72 13.64 15.63 7.28%
EY 4.20 7.52 6.10 5.34 7.86 7.33 6.40 -6.77%
DY 2.42 3.44 3.13 3.03 0.00 0.00 4.27 -9.02%
P/NAPS 0.82 0.77 0.75 0.88 0.98 0.90 0.91 -1.71%

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