[MANULFE] YoY TTM Result on 31-Mar-2020 [#1]

Stock
[MANULFE] MANULIFE HOLDINGS BERHAD
Announcement Date
21-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 9.0%
YoY- 7.45%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 1,156,939 1,425,005 1,717,132 1,042,819 1,050,728 1,321,148 1,074,216 1.24%
PBT 45,950 78,246 64,523 41,771 37,929 44,593 68,093 -6.34%
Tax -10,447 -16,490 -9,255 -13,271 -11,353 -13,944 -17,120 -7.89%
NP 35,503 61,756 55,268 28,500 26,576 30,649 50,973 -5.84%
-
NP to SH 31,374 61,756 55,272 28,486 26,510 30,624 50,950 -7.75%
-
Tax Rate 22.74% 21.07% 14.34% 31.77% 29.93% 31.27% 25.14% -
Total Cost 1,121,436 1,363,249 1,661,864 1,014,319 1,024,152 1,290,499 1,023,243 1.53%
-
Net Worth 1,208,903 947,785 910,729 835,788 837,811 821,622 809,480 6.90%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 15,138 14,809 14,488 14,165 14,165 16,189 21,248 -5.49%
Div Payout % 48.25% 23.98% 26.21% 49.73% 53.44% 52.87% 41.71% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 1,208,903 947,785 910,729 835,788 837,811 821,622 809,480 6.90%
NOSH 216,261 211,559 206,983 202,370 202,370 202,370 202,370 1.11%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 3.07% 4.33% 3.22% 2.73% 2.53% 2.32% 4.75% -
ROE 2.60% 6.52% 6.07% 3.41% 3.16% 3.73% 6.29% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 534.97 673.57 829.60 515.30 519.21 652.84 530.82 0.12%
EPS 14.51 29.19 26.70 14.08 13.10 15.13 25.18 -8.77%
DPS 7.00 7.00 7.00 7.00 7.00 8.00 10.50 -6.53%
NAPS 5.59 4.48 4.40 4.13 4.14 4.06 4.00 5.73%
Adjusted Per Share Value based on latest NOSH - 202,370
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 527.16 649.30 782.41 475.16 478.76 601.98 489.46 1.24%
EPS 14.30 28.14 25.18 12.98 12.08 13.95 23.22 -7.75%
DPS 6.90 6.75 6.60 6.45 6.45 7.38 9.68 -5.48%
NAPS 5.5084 4.3186 4.1497 3.8083 3.8175 3.7437 3.6884 6.90%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 1.91 2.30 2.11 1.77 2.65 2.95 3.12 -
P/RPS 0.36 0.34 0.25 0.34 0.51 0.45 0.59 -7.90%
P/EPS 13.17 7.88 7.90 12.57 20.23 19.49 12.39 1.02%
EY 7.60 12.69 12.66 7.95 4.94 5.13 8.07 -0.99%
DY 3.66 3.04 3.32 3.95 2.64 2.71 3.37 1.38%
P/NAPS 0.34 0.51 0.48 0.43 0.64 0.73 0.78 -12.91%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 26/05/23 31/05/22 28/05/21 21/05/20 24/05/19 28/05/18 29/05/17 -
Price 1.94 2.41 2.25 1.82 2.55 2.88 3.20 -
P/RPS 0.36 0.36 0.27 0.35 0.49 0.44 0.60 -8.15%
P/EPS 13.37 8.26 8.43 12.93 19.47 19.03 12.71 0.84%
EY 7.48 12.11 11.87 7.73 5.14 5.25 7.87 -0.84%
DY 3.61 2.90 3.11 3.85 2.75 2.78 3.28 1.60%
P/NAPS 0.35 0.54 0.51 0.44 0.62 0.71 0.80 -12.86%

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