[MANULFE] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[MANULFE] MANULIFE HOLDINGS BERHAD
Announcement Date
29-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -90.06%
YoY- 3986.73%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 1,352,636 951,145 645,171 323,052 1,037,342 810,072 543,798 83.27%
PBT 41,559 30,599 20,196 7,383 62,282 26,901 9,252 171.49%
Tax -13,506 -9,201 -6,261 -2,755 -15,819 -8,487 -3,518 144.58%
NP 28,053 21,398 13,935 4,628 46,463 18,414 5,734 187.35%
-
NP to SH 28,018 21,374 13,924 4,618 46,445 18,345 5,707 188.02%
-
Tax Rate 32.50% 30.07% 31.00% 37.32% 25.40% 31.55% 38.02% -
Total Cost 1,324,583 929,747 631,236 318,424 990,879 791,658 538,064 82.01%
-
Net Worth 813,527 809,480 803,408 809,480 799,361 785,195 766,982 3.99%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 16,189 - - - 21,248 - - -
Div Payout % 57.78% - - - 45.75% - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 813,527 809,480 803,408 809,480 799,361 785,195 766,982 3.99%
NOSH 202,370 202,370 202,370 202,370 202,370 202,370 202,370 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 2.07% 2.25% 2.16% 1.43% 4.48% 2.27% 1.05% -
ROE 3.44% 2.64% 1.73% 0.57% 5.81% 2.34% 0.74% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 668.40 470.00 318.81 159.63 512.60 400.29 268.71 83.27%
EPS 13.84 10.56 6.88 2.28 22.95 9.07 2.82 187.96%
DPS 8.00 0.00 0.00 0.00 10.50 0.00 0.00 -
NAPS 4.02 4.00 3.97 4.00 3.95 3.88 3.79 3.99%
Adjusted Per Share Value based on latest NOSH - 202,370
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 602.00 423.31 287.14 143.78 461.67 360.53 242.02 83.27%
EPS 12.47 9.51 6.20 2.06 20.67 8.16 2.54 188.02%
DPS 7.21 0.00 0.00 0.00 9.46 0.00 0.00 -
NAPS 3.6206 3.6026 3.5756 3.6026 3.5576 3.4946 3.4135 3.99%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 3.30 3.22 3.14 3.12 3.02 3.00 2.90 -
P/RPS 0.49 0.69 0.98 1.95 0.59 0.75 1.08 -40.87%
P/EPS 23.84 30.49 45.64 136.72 13.16 33.09 102.83 -62.16%
EY 4.20 3.28 2.19 0.73 7.60 3.02 0.97 164.94%
DY 2.42 0.00 0.00 0.00 3.48 0.00 0.00 -
P/NAPS 0.82 0.81 0.79 0.78 0.76 0.77 0.77 4.27%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 26/02/18 27/11/17 23/08/17 29/05/17 27/02/17 28/11/16 22/08/16 -
Price 3.30 3.29 3.21 3.20 3.05 3.18 2.95 -
P/RPS 0.49 0.70 1.01 2.00 0.60 0.79 1.10 -41.58%
P/EPS 23.84 31.15 46.65 140.23 13.29 35.08 104.61 -62.58%
EY 4.20 3.21 2.14 0.71 7.52 2.85 0.96 166.77%
DY 2.42 0.00 0.00 0.00 3.44 0.00 0.00 -
P/NAPS 0.82 0.82 0.81 0.80 0.77 0.82 0.78 3.38%

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