[MANULFE] YoY Annualized Quarter Result on 31-Dec-2020 [#4]

Stock
[MANULFE] MANULIFE HOLDINGS BERHAD
Announcement Date
23-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 88.97%
YoY- 48.51%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 685,207 1,269,470 1,508,044 1,380,379 1,366,886 997,846 1,352,636 -10.71%
PBT 113,143 29,851 105,510 45,776 38,389 38,227 41,559 18.15%
Tax -29,269 -10,939 -18,550 -6,961 -12,244 -11,915 -13,506 13.75%
NP 83,874 18,912 86,960 38,815 26,145 26,312 28,053 20.01%
-
NP to SH 77,878 18,912 86,960 38,811 26,134 26,251 28,018 18.56%
-
Tax Rate 25.87% 36.65% 17.58% 15.21% 31.89% 31.17% 32.50% -
Total Cost 601,333 1,250,558 1,421,084 1,341,564 1,340,741 971,534 1,324,583 -12.32%
-
Net Worth 1,270,716 955,877 954,132 906,589 837,811 819,598 813,527 7.71%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 15,362 15,138 14,809 14,488 14,165 14,165 16,189 -0.86%
Div Payout % 19.73% 80.05% 17.03% 37.33% 54.20% 53.96% 57.78% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 1,270,716 955,877 954,132 906,589 837,811 819,598 813,527 7.71%
NOSH 219,467 216,261 211,559 206,983 202,370 202,370 202,370 1.36%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 12.24% 1.49% 5.77% 2.81% 1.91% 2.64% 2.07% -
ROE 6.13% 1.98% 9.11% 4.28% 3.12% 3.20% 3.44% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 312.21 587.01 712.82 666.90 675.44 493.08 668.40 -11.90%
EPS 35.80 8.85 41.60 19.01 12.91 12.97 13.84 17.15%
DPS 7.00 7.00 7.00 7.00 7.00 7.00 8.00 -2.19%
NAPS 5.79 4.42 4.51 4.38 4.14 4.05 4.02 6.26%
Adjusted Per Share Value based on latest NOSH - 206,983
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 312.21 578.43 687.14 628.97 622.82 454.67 616.33 -10.71%
EPS 35.80 8.62 39.62 17.68 11.91 11.96 12.77 18.73%
DPS 7.00 6.90 6.75 6.60 6.45 6.45 7.38 -0.87%
NAPS 5.79 4.3554 4.3475 4.1309 3.8175 3.7345 3.7068 7.71%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 1.91 2.01 2.30 2.01 2.48 2.50 3.30 -
P/RPS 0.61 0.34 0.32 0.30 0.37 0.51 0.49 3.71%
P/EPS 5.38 22.98 5.60 10.72 19.20 19.27 23.84 -21.96%
EY 18.58 4.35 17.87 9.33 5.21 5.19 4.20 28.11%
DY 3.66 3.48 3.04 3.48 2.82 2.80 2.42 7.13%
P/NAPS 0.33 0.45 0.51 0.46 0.60 0.62 0.82 -14.06%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 26/02/24 22/02/23 25/02/22 23/02/21 26/02/20 27/02/19 26/02/18 -
Price 1.94 2.07 2.48 2.08 2.31 2.50 3.30 -
P/RPS 0.62 0.35 0.35 0.31 0.34 0.51 0.49 3.99%
P/EPS 5.47 23.67 6.03 11.09 17.89 19.27 23.84 -21.74%
EY 18.29 4.22 16.57 9.01 5.59 5.19 4.20 27.77%
DY 3.61 3.38 2.82 3.37 3.03 2.80 2.42 6.88%
P/NAPS 0.34 0.47 0.55 0.47 0.56 0.62 0.82 -13.64%

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