[MANULFE] YoY TTM Result on 31-Dec-2018 [#4]

Stock
[MANULFE] MANULIFE HOLDINGS BERHAD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 0.95%
YoY- -6.31%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
TTM Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 1,508,044 1,380,379 1,366,886 997,846 1,352,636 1,037,342 958,833 7.83%
PBT 105,510 45,776 38,389 38,227 41,559 62,282 47,893 14.05%
Tax -18,550 -6,961 -12,244 -11,915 -13,506 -15,819 -12,327 7.04%
NP 86,960 38,815 26,145 26,312 28,053 46,463 35,566 16.05%
-
NP to SH 86,960 38,811 26,134 26,251 28,018 46,445 35,542 16.06%
-
Tax Rate 17.58% 15.21% 31.89% 31.17% 32.50% 25.40% 25.74% -
Total Cost 1,421,084 1,341,564 1,340,741 971,534 1,324,583 990,879 923,267 7.44%
-
Net Worth 954,132 906,589 837,811 819,598 813,527 799,361 777,100 3.47%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 14,809 14,488 14,165 14,165 16,189 21,248 18,213 -3.38%
Div Payout % 17.03% 37.33% 54.20% 53.96% 57.78% 45.75% 51.24% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 954,132 906,589 837,811 819,598 813,527 799,361 777,100 3.47%
NOSH 211,559 206,983 202,370 202,370 202,370 202,370 202,370 0.74%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 5.77% 2.81% 1.91% 2.64% 2.07% 4.48% 3.71% -
ROE 9.11% 4.28% 3.12% 3.20% 3.44% 5.81% 4.57% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 712.82 666.90 675.44 493.08 668.40 512.60 473.80 7.03%
EPS 41.10 18.75 12.91 12.97 13.84 22.95 17.56 15.21%
DPS 7.00 7.00 7.00 7.00 8.00 10.50 9.00 -4.09%
NAPS 4.51 4.38 4.14 4.05 4.02 3.95 3.84 2.71%
Adjusted Per Share Value based on latest NOSH - 202,370
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 678.17 620.76 614.69 448.73 608.28 466.49 431.19 7.83%
EPS 39.11 17.45 11.75 11.81 12.60 20.89 15.98 16.07%
DPS 6.66 6.52 6.37 6.37 7.28 9.56 8.19 -3.38%
NAPS 4.2907 4.0769 3.7676 3.6857 3.6584 3.5947 3.4946 3.47%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 2.30 2.01 2.48 2.50 3.30 3.02 2.92 -
P/RPS 0.32 0.30 0.37 0.51 0.49 0.59 0.62 -10.42%
P/EPS 5.60 10.72 19.20 19.27 23.84 13.16 16.63 -16.57%
EY 17.87 9.33 5.21 5.19 4.20 7.60 6.01 19.89%
DY 3.04 3.48 2.82 2.80 2.42 3.48 3.08 -0.21%
P/NAPS 0.51 0.46 0.60 0.62 0.82 0.76 0.76 -6.42%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 25/02/22 23/02/21 26/02/20 27/02/19 26/02/18 27/02/17 24/02/16 -
Price 2.48 2.08 2.31 2.50 3.30 3.05 2.88 -
P/RPS 0.35 0.31 0.34 0.51 0.49 0.60 0.61 -8.83%
P/EPS 6.03 11.09 17.89 19.27 23.84 13.29 16.40 -15.34%
EY 16.57 9.01 5.59 5.19 4.20 7.52 6.10 18.10%
DY 2.82 3.37 3.03 2.80 2.42 3.44 3.13 -1.72%
P/NAPS 0.55 0.47 0.56 0.62 0.82 0.77 0.75 -5.03%

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