[MANULFE] YoY 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- 99.25%
YoY- 184.04%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
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 320,642 305,974 266,274 191,304 274,366 291,658 193,598 8.76%
PBT 6,695 10,403 17,649 18,430 9,241 22,880 18,166 -15.31%
Tax -2,733 -2,940 -4,969 -2,465 -3,596 -1,893 -4,550 -8.14%
NP 3,962 7,463 12,680 15,965 5,645 20,987 13,616 -18.58%
-
NP to SH 3,936 7,450 12,638 15,960 5,619 20,985 13,616 -18.67%
-
Tax Rate 40.82% 28.26% 28.15% 13.37% 38.91% 8.27% 25.05% -
Total Cost 316,680 298,511 253,594 175,339 268,721 270,671 179,982 9.87%
-
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 1.24% 2.44% 4.76% 8.35% 2.06% 7.20% 7.03% -
ROE 0.48% 0.92% 1.61% 2.07% 0.74% 2.83% 1.87% -
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 158.44 151.20 131.58 94.53 135.58 144.12 95.67 8.76%
EPS 1.95 3.68 6.25 7.89 2.77 10.37 6.73 -18.64%
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 142.70 136.18 118.51 85.14 122.11 129.80 86.16 8.76%
EPS 1.75 3.32 5.62 7.10 2.50 9.34 6.06 -18.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.6387 3.6026 3.4946 3.4315 3.3685 3.3054 3.2424 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 1.77 2.13 2.28 3.01 2.47 2.32 3.55 -10.94%
P/EPS 143.96 87.47 48.04 36.14 120.65 32.31 50.53 19.05%
EY 0.69 1.14 2.08 2.77 0.83 3.10 1.98 -16.10%
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 1.69 2.18 2.42 3.07 2.51 2.36 3.59 -11.79%
P/EPS 137.79 89.37 50.92 36.77 122.45 32.79 50.98 18.01%
EY 0.73 1.12 1.96 2.72 0.82 3.05 1.96 -15.17%
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