[MANULFE] YoY Quarter Result on 30-Sep-2021 [#3]

Stock
[MANULFE] MANULIFE HOLDINGS BERHAD
Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -0.84%
YoY- 210.49%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 180,049 314,179 388,158 406,823 256,832 320,642 305,974 -8.45%
PBT 23,531 31,215 25,088 6,710 -7,462 6,695 10,403 14.56%
Tax -12,190 -7,389 -4,372 -33 -397 -2,733 -2,940 26.73%
NP 11,341 23,826 20,716 6,677 -7,859 3,962 7,463 7.22%
-
NP to SH 13,417 23,826 20,716 6,672 -7,877 3,936 7,450 10.29%
-
Tax Rate 51.80% 23.67% 17.43% 0.49% - 40.82% 28.26% -
Total Cost 168,708 290,353 367,442 400,146 264,691 316,680 298,511 -9.06%
-
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 6.30% 7.58% 5.34% 1.64% -3.06% 1.24% 2.44% -
ROE 1.09% 2.54% 2.22% 0.77% -0.93% 0.48% 0.92% -
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 82.04 146.18 184.38 198.57 126.91 158.44 151.20 -9.68%
EPS 6.15 11.20 9.82 3.27 -3.90 1.95 3.68 8.93%
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 - 211,559
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 80.13 139.83 172.75 181.06 114.30 142.70 136.18 -8.45%
EPS 5.97 10.60 9.22 2.97 -3.51 1.75 3.32 10.26%
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 2.36 1.35 1.27 1.01 2.11 1.77 2.13 1.72%
P/EPS 31.73 17.77 23.88 61.41 -68.85 143.96 87.47 -15.54%
EY 3.15 5.63 4.19 1.63 -1.45 0.69 1.14 18.44%
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 2.30 1.35 1.19 1.01 1.94 1.69 2.18 0.89%
P/EPS 30.92 17.86 22.36 61.41 -63.20 137.79 89.37 -16.20%
EY 3.23 5.60 4.47 1.63 -1.58 0.73 1.12 19.29%
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