[MANULFE] YoY TTM Result on 30-Sep-2023 [#3]

Stock
[MANULFE] MANULIFE HOLDINGS BERHAD
Announcement Date
24-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- -22.43%
YoY- -19.04%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
TTM Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 792,006 992,124 1,168,197 1,654,320 1,295,472 1,105,327 1,214,420 -6.87%
PBT 199,511 58,040 61,264 105,794 41,534 27,431 40,250 30.54%
Tax -53,042 -19,578 -16,796 -14,496 -12,474 -8,018 -14,191 24.55%
NP 146,469 38,462 44,468 91,298 29,060 19,413 26,059 33.30%
-
NP to SH 113,520 36,002 44,468 91,310 29,066 19,362 26,005 27.81%
-
Tax Rate 26.59% 33.73% 27.42% 13.70% 30.03% 29.23% 35.26% -
Total Cost 645,537 953,662 1,123,729 1,563,022 1,266,412 1,085,914 1,188,361 -9.66%
-
Net Worth 1,334,223 1,226,822 937,107 934,686 870,731 845,906 817,574 8.49%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 15,362 15,138 14,809 14,488 14,165 14,165 16,189 -0.86%
Div Payout % 13.53% 42.05% 33.30% 15.87% 48.74% 73.16% 62.26% -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 1,334,223 1,226,822 937,107 934,686 870,731 845,906 817,574 8.49%
NOSH 222,370 219,467 216,261 211,559 206,983 202,370 202,370 1.58%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 18.49% 3.88% 3.81% 5.52% 2.24% 1.76% 2.15% -
ROE 8.51% 2.93% 4.75% 9.77% 3.34% 2.29% 3.18% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 356.17 452.06 543.52 785.84 632.31 546.19 600.10 -8.32%
EPS 51.05 16.40 20.69 43.37 14.19 9.57 12.85 25.82%
DPS 7.00 7.00 7.00 7.00 7.00 7.00 8.00 -2.19%
NAPS 6.00 5.59 4.36 4.44 4.25 4.18 4.04 6.80%
Adjusted Per Share Value based on latest NOSH - 219,467
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 356.17 446.16 525.34 743.95 582.57 497.07 546.12 -6.86%
EPS 51.05 16.19 20.00 41.06 13.07 8.71 11.69 27.82%
DPS 7.00 6.81 6.66 6.52 6.37 6.37 7.28 -0.65%
NAPS 6.00 5.517 4.2142 4.2033 3.9157 3.804 3.6766 8.49%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 2.11 1.94 1.97 2.35 2.00 2.68 2.80 -
P/RPS 0.59 0.43 0.36 0.30 0.32 0.49 0.47 3.85%
P/EPS 4.13 11.83 9.52 5.42 14.10 28.01 21.79 -24.19%
EY 24.19 8.46 10.50 18.46 7.09 3.57 4.59 31.88%
DY 3.32 3.61 3.55 2.98 3.50 2.61 2.86 2.51%
P/NAPS 0.35 0.35 0.45 0.53 0.47 0.64 0.69 -10.68%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 25/11/24 24/11/23 23/11/22 29/11/21 25/11/20 25/11/19 21/11/18 -
Price 2.16 1.89 1.98 2.20 2.00 2.46 2.68 -
P/RPS 0.61 0.42 0.36 0.28 0.32 0.45 0.45 5.19%
P/EPS 4.23 11.52 9.57 5.07 14.10 25.71 20.86 -23.33%
EY 23.63 8.68 10.45 19.72 7.09 3.89 4.79 30.44%
DY 3.24 3.70 3.54 3.18 3.50 2.85 2.99 1.34%
P/NAPS 0.36 0.34 0.45 0.50 0.47 0.59 0.66 -9.60%

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