[MANULFE] YoY Quarter Result on 31-Dec-2017 [#4]

Stock
[MANULFE] MANULIFE HOLDINGS BERHAD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -10.82%
YoY- -76.36%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 531,383 446,476 184,917 401,491 227,270 358,134 226,175 15.28%
PBT 24,137 19,895 8,937 10,960 35,381 11,006 21,619 1.85%
Tax -742 -6,255 -2,029 -4,305 -7,332 -3,809 -5,278 -27.86%
NP 23,395 13,640 6,908 6,655 28,049 7,197 16,341 6.15%
-
NP to SH 23,407 13,662 6,890 6,644 28,100 7,196 16,394 6.10%
-
Tax Rate 3.07% 31.44% 22.70% 39.28% 20.72% 34.61% 24.41% -
Total Cost 507,988 432,836 178,009 394,836 199,221 350,937 209,834 15.86%
-
Net Worth 906,589 837,811 819,598 813,527 799,361 777,100 760,911 2.95%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 14,488 14,165 14,165 16,189 21,248 18,213 20,237 -5.41%
Div Payout % 61.90% 103.69% 205.60% 243.67% 75.62% 253.10% 123.44% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 906,589 837,811 819,598 813,527 799,361 777,100 760,911 2.95%
NOSH 206,983 202,370 202,370 202,370 202,370 202,370 202,370 0.37%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 4.40% 3.06% 3.74% 1.66% 12.34% 2.01% 7.22% -
ROE 2.58% 1.63% 0.84% 0.82% 3.52% 0.93% 2.15% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 256.73 220.62 91.38 198.39 112.30 176.97 111.76 14.85%
EPS 11.31 6.75 3.40 3.28 13.88 3.55 8.10 5.71%
DPS 7.00 7.00 7.00 8.00 10.50 9.00 10.00 -5.76%
NAPS 4.38 4.14 4.05 4.02 3.95 3.84 3.76 2.57%
Adjusted Per Share Value based on latest NOSH - 202,370
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 238.96 200.78 83.16 180.55 102.20 161.05 101.71 15.28%
EPS 10.53 6.14 3.10 2.99 12.64 3.24 7.37 6.12%
DPS 6.52 6.37 6.37 7.28 9.56 8.19 9.10 -5.40%
NAPS 4.0769 3.7676 3.6857 3.6584 3.5947 3.4946 3.4218 2.95%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 2.01 2.48 2.50 3.30 3.02 2.92 3.14 -
P/RPS 0.78 1.12 2.74 1.66 2.69 1.65 2.81 -19.21%
P/EPS 17.77 36.74 73.43 100.51 21.75 82.12 38.76 -12.17%
EY 5.63 2.72 1.36 0.99 4.60 1.22 2.58 13.87%
DY 3.48 2.82 2.80 2.42 3.48 3.08 3.18 1.51%
P/NAPS 0.46 0.60 0.62 0.82 0.76 0.76 0.84 -9.54%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 23/02/21 26/02/20 27/02/19 26/02/18 27/02/17 24/02/16 24/02/15 -
Price 2.08 2.31 2.50 3.30 3.05 2.88 3.30 -
P/RPS 0.81 1.05 2.74 1.66 2.72 1.63 2.95 -19.36%
P/EPS 18.39 34.22 73.43 100.51 21.97 80.99 40.74 -12.40%
EY 5.44 2.92 1.36 0.99 4.55 1.23 2.45 14.20%
DY 3.37 3.03 2.80 2.42 3.44 3.13 3.03 1.78%
P/NAPS 0.47 0.56 0.62 0.82 0.77 0.75 0.88 -9.91%

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