[MANULFE] YoY Cumulative Quarter Result on 30-Sep-2020 [#3]

Stock
[MANULFE] MANULIFE HOLDINGS BERHAD
Announcement Date
25-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 76.41%
YoY- 23.51%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 505,744 783,090 1,122,937 848,996 920,410 812,929 951,145 -9.98%
PBT 65,600 37,411 81,657 21,639 18,494 29,290 30,599 13.54%
Tax -20,639 -12,000 -13,754 -6,219 -5,989 -9,886 -9,201 14.40%
NP 44,961 25,411 67,903 15,420 12,505 19,404 21,398 13.16%
-
NP to SH 42,501 25,411 67,903 15,404 12,472 19,361 21,374 12.13%
-
Tax Rate 31.46% 32.08% 16.84% 28.74% 32.38% 33.75% 30.07% -
Total Cost 460,783 757,679 1,055,034 833,576 907,905 793,525 929,747 -11.03%
-
Net Worth 1,226,822 937,107 934,686 870,731 845,906 817,574 809,480 7.17%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 1,226,822 937,107 934,686 870,731 845,906 817,574 809,480 7.17%
NOSH 219,467 216,261 211,559 206,983 202,370 202,370 202,370 1.36%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 8.89% 3.24% 6.05% 1.82% 1.36% 2.39% 2.25% -
ROE 3.46% 2.71% 7.26% 1.77% 1.47% 2.37% 2.64% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 230.44 364.34 533.42 414.39 454.82 401.70 470.00 -11.19%
EPS 19.60 11.95 32.62 7.58 6.16 9.57 10.56 10.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.59 4.36 4.44 4.25 4.18 4.04 4.00 5.73%
Adjusted Per Share Value based on latest NOSH - 206,983
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 225.08 348.52 499.77 377.85 409.63 361.80 423.31 -9.98%
EPS 18.92 11.31 30.22 6.86 5.55 8.62 9.51 12.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.46 4.1706 4.1599 3.8752 3.7647 3.6387 3.6026 7.17%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 1.94 1.97 2.35 2.00 2.68 2.80 3.22 -
P/RPS 0.84 0.54 0.44 0.48 0.59 0.70 0.69 3.33%
P/EPS 10.02 16.66 7.29 26.60 43.49 29.27 30.49 -16.92%
EY 9.98 6.00 13.73 3.76 2.30 3.42 3.28 20.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.45 0.53 0.47 0.64 0.69 0.81 -13.04%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 24/11/23 23/11/22 29/11/21 25/11/20 25/11/19 21/11/18 27/11/17 -
Price 1.89 1.98 2.20 2.00 2.46 2.68 3.29 -
P/RPS 0.82 0.54 0.41 0.48 0.54 0.67 0.70 2.67%
P/EPS 9.76 16.75 6.82 26.60 39.92 28.01 31.15 -17.57%
EY 10.25 5.97 14.66 3.76 2.51 3.57 3.21 21.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.45 0.50 0.47 0.59 0.66 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