[MANULFE] YoY TTM 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- 18.18%
YoY- 214.15%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 992,124 1,168,197 1,654,320 1,295,472 1,105,327 1,214,420 1,178,415 -2.82%
PBT 58,040 61,264 105,794 41,534 27,431 40,250 65,980 -2.11%
Tax -19,578 -16,796 -14,496 -12,474 -8,018 -14,191 -16,533 2.85%
NP 38,462 44,468 91,298 29,060 19,413 26,059 49,447 -4.09%
-
NP to SH 36,002 44,468 91,310 29,066 19,362 26,005 49,474 -5.15%
-
Tax Rate 33.73% 27.42% 13.70% 30.03% 29.23% 35.26% 25.06% -
Total Cost 953,662 1,123,729 1,563,022 1,266,412 1,085,914 1,188,361 1,128,968 -2.77%
-
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 15,138 14,809 14,488 14,165 14,165 16,189 21,248 -5.49%
Div Payout % 42.05% 33.30% 15.87% 48.74% 73.16% 62.26% 42.95% -
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 3.88% 3.81% 5.52% 2.24% 1.76% 2.15% 4.20% -
ROE 2.93% 4.75% 9.77% 3.34% 2.29% 3.18% 6.11% -
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 452.06 543.52 785.84 632.31 546.19 600.10 582.31 -4.13%
EPS 16.40 20.69 43.37 14.19 9.57 12.85 24.45 -6.43%
DPS 7.00 7.00 7.00 7.00 7.00 8.00 10.50 -6.53%
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 441.55 519.91 736.26 576.56 491.93 540.48 524.46 -2.82%
EPS 16.02 19.79 40.64 12.94 8.62 11.57 22.02 -5.16%
DPS 6.74 6.59 6.45 6.30 6.30 7.21 9.46 -5.49%
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 0.43 0.36 0.30 0.32 0.49 0.47 0.55 -4.01%
P/EPS 11.83 9.52 5.42 14.10 28.01 21.79 13.17 -1.77%
EY 8.46 10.50 18.46 7.09 3.57 4.59 7.59 1.82%
DY 3.61 3.55 2.98 3.50 2.61 2.86 3.26 1.71%
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 0.42 0.36 0.28 0.32 0.45 0.45 0.56 -4.67%
P/EPS 11.52 9.57 5.07 14.10 25.71 20.86 13.46 -2.55%
EY 8.68 10.45 19.72 7.09 3.89 4.79 7.43 2.62%
DY 3.70 3.54 3.18 3.50 2.85 2.99 3.19 2.50%
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