[MANULFE] QoQ 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- -83.57%
YoY- 3986.73%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 401,491 305,974 322,119 323,052 227,270 266,274 257,620 34.31%
PBT 10,960 10,403 12,813 7,383 35,381 17,649 7,680 26.67%
Tax -4,305 -2,940 -3,506 -2,755 -7,332 -4,969 -2,064 63.02%
NP 6,655 7,463 9,307 4,628 28,049 12,680 5,616 11.94%
-
NP to SH 6,644 7,450 9,306 4,618 28,100 12,638 5,594 12.11%
-
Tax Rate 39.28% 28.26% 27.36% 37.32% 20.72% 28.15% 26.88% -
Total Cost 394,836 298,511 312,812 318,424 199,221 253,594 252,004 34.78%
-
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 % 243.67% - - - 75.62% - - -
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 1.66% 2.44% 2.89% 1.43% 12.34% 4.76% 2.18% -
ROE 0.82% 0.92% 1.16% 0.57% 3.52% 1.61% 0.73% -
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 198.39 151.20 159.17 159.63 112.30 131.58 127.30 34.31%
EPS 3.28 3.68 4.60 2.28 13.88 6.25 2.76 12.16%
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 178.69 136.18 143.36 143.78 101.15 118.51 114.65 34.31%
EPS 2.96 3.32 4.14 2.06 12.51 5.62 2.49 12.18%
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 1.66 2.13 1.97 1.95 2.69 2.28 2.28 -19.02%
P/EPS 100.51 87.47 68.28 136.72 21.75 48.04 104.91 -2.80%
EY 0.99 1.14 1.46 0.73 4.60 2.08 0.95 2.77%
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 1.66 2.18 2.02 2.00 2.72 2.42 2.32 -19.95%
P/EPS 100.51 89.37 69.81 140.23 21.97 50.92 106.72 -3.90%
EY 0.99 1.12 1.43 0.71 4.55 1.96 0.94 3.50%
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