[MANULFE] YoY Quarter Result on 31-Dec-2021 [#4]

Stock
[MANULFE] MANULIFE HOLDINGS BERHAD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -8.01%
YoY- -18.58%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
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 179,463 486,380 385,107 531,383 446,476 184,917 401,491 -12.55%
PBT 47,543 -7,560 23,853 24,137 19,895 8,937 10,960 27.69%
Tax -8,630 1,061 -4,796 -742 -6,255 -2,029 -4,305 12.28%
NP 38,913 -6,499 19,057 23,395 13,640 6,908 6,655 34.20%
-
NP to SH 35,377 -6,499 19,057 23,407 13,662 6,890 6,644 32.12%
-
Tax Rate 18.15% - 20.11% 3.07% 31.44% 22.70% 39.28% -
Total Cost 140,550 492,879 366,050 507,988 432,836 178,009 394,836 -15.80%
-
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 % 43.43% 0.00% 77.71% 61.90% 103.69% 205.60% 243.67% -
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 21.68% -1.34% 4.95% 4.40% 3.06% 3.74% 1.66% -
ROE 2.78% -0.68% 2.00% 2.58% 1.63% 0.84% 0.82% -
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 81.77 224.90 182.03 256.73 220.62 91.38 198.39 -13.72%
EPS 16.20 -3.10 8.98 11.31 6.75 3.40 3.28 30.48%
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 - 211,559
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 81.77 221.62 175.47 242.12 203.44 84.26 182.94 -12.55%
EPS 16.20 -2.96 8.68 10.67 6.23 3.14 3.03 32.21%
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 2.34 0.89 1.26 0.78 1.12 2.74 1.66 5.88%
P/EPS 11.85 -66.89 25.53 17.77 36.74 73.43 100.51 -29.96%
EY 8.44 -1.50 3.92 5.63 2.72 1.36 0.99 42.90%
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 2.37 0.92 1.36 0.81 1.05 2.74 1.66 6.11%
P/EPS 12.04 -68.88 27.53 18.39 34.22 73.43 100.51 -29.77%
EY 8.31 -1.45 3.63 5.44 2.92 1.36 0.99 42.53%
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