[MANULFE] QoQ TTM Result on 31-Dec-2022 [#4]

Stock
[MANULFE] MANULIFE HOLDINGS BERHAD
Announcement Date
22-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -57.47%
YoY- -78.25%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 992,124 1,126,254 1,156,939 1,269,470 1,168,197 1,242,176 1,425,005 -21.42%
PBT 58,040 65,724 45,950 29,851 61,264 55,137 78,246 -18.04%
Tax -19,578 -14,777 -10,447 -10,939 -16,796 -13,779 -16,490 12.11%
NP 38,462 50,947 35,503 18,912 44,468 41,358 61,756 -27.04%
-
NP to SH 36,002 46,411 31,374 18,912 44,468 41,358 61,756 -30.19%
-
Tax Rate 33.73% 22.48% 22.74% 36.65% 27.42% 24.99% 21.07% -
Total Cost 953,662 1,075,307 1,121,436 1,250,558 1,123,729 1,200,818 1,363,249 -21.17%
-
Net Worth 1,226,822 1,219,716 1,208,903 955,877 937,107 913,935 947,785 18.75%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 15,138 15,138 15,138 15,138 14,809 14,809 14,809 1.47%
Div Payout % 42.05% 32.62% 48.25% 80.05% 33.30% 35.81% 23.98% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 1,226,822 1,219,716 1,208,903 955,877 937,107 913,935 947,785 18.75%
NOSH 219,467 216,261 216,261 216,261 216,261 211,559 211,559 2.47%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 3.88% 4.52% 3.07% 1.49% 3.81% 3.33% 4.33% -
ROE 2.93% 3.81% 2.60% 1.98% 4.75% 4.53% 6.52% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 452.06 520.78 534.97 587.01 543.52 587.15 673.57 -23.32%
EPS 16.40 21.46 14.51 8.74 20.69 19.55 29.19 -31.88%
DPS 7.00 7.00 7.00 7.00 7.00 7.00 7.00 0.00%
NAPS 5.59 5.64 5.59 4.42 4.36 4.32 4.48 15.88%
Adjusted Per Share Value based on latest NOSH - 216,261
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 441.55 501.24 514.90 564.98 519.91 552.84 634.21 -21.42%
EPS 16.02 20.66 13.96 8.42 19.79 18.41 27.48 -30.19%
DPS 6.74 6.74 6.74 6.74 6.59 6.59 6.59 1.51%
NAPS 5.46 5.4284 5.3803 4.2542 4.1706 4.0675 4.2182 18.75%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 1.94 1.99 1.91 2.01 1.97 2.31 2.30 -
P/RPS 0.43 0.38 0.36 0.34 0.36 0.39 0.34 16.93%
P/EPS 11.83 9.27 13.17 22.98 9.52 11.82 7.88 31.07%
EY 8.46 10.78 7.60 4.35 10.50 8.46 12.69 -23.66%
DY 3.61 3.52 3.66 3.48 3.55 3.03 3.04 12.12%
P/NAPS 0.35 0.35 0.34 0.45 0.45 0.53 0.51 -22.17%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 24/11/23 22/08/23 26/05/23 22/02/23 23/11/22 22/08/22 31/05/22 -
Price 1.89 1.87 1.94 2.07 1.98 2.10 2.41 -
P/RPS 0.42 0.36 0.36 0.35 0.36 0.36 0.36 10.81%
P/EPS 11.52 8.71 13.37 23.67 9.57 10.74 8.26 24.80%
EY 8.68 11.48 7.48 4.22 10.45 9.31 12.11 -19.89%
DY 3.70 3.74 3.61 3.38 3.54 3.33 2.90 17.61%
P/NAPS 0.34 0.33 0.35 0.47 0.45 0.49 0.54 -26.51%

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