[MANULFE] QoQ TTM 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- 9.7%
YoY- 62.89%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
TTM 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 1,178,415 1,138,715 1,074,216 1,037,342 1,168,206 1,093,236 15.20%
PBT 41,559 65,980 73,226 68,093 62,282 37,907 38,688 4.87%
Tax -13,506 -16,533 -18,562 -17,120 -15,819 -12,296 -9,792 23.83%
NP 28,053 49,447 54,664 50,973 46,463 25,611 28,896 -1.94%
-
NP to SH 28,018 49,474 54,662 50,950 46,445 25,541 28,863 -1.95%
-
Tax Rate 32.50% 25.06% 25.35% 25.14% 25.40% 32.44% 25.31% -
Total Cost 1,324,583 1,128,968 1,084,051 1,023,243 990,879 1,142,595 1,064,340 15.65%
-
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 21,248 21,248 21,248 18,213 18,213 -7.53%
Div Payout % 57.78% 42.95% 38.87% 41.71% 45.75% 71.31% 63.10% -
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% 4.20% 4.80% 4.75% 4.48% 2.19% 2.64% -
ROE 3.44% 6.11% 6.80% 6.29% 5.81% 3.25% 3.76% -
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 668.40 582.31 562.69 530.82 512.60 577.26 540.22 15.20%
EPS 13.84 24.45 27.01 25.18 22.95 12.62 14.26 -1.96%
DPS 8.00 10.50 10.50 10.50 10.50 9.00 9.00 -7.53%
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 608.28 529.93 512.08 483.07 466.49 525.34 491.63 15.20%
EPS 12.60 22.25 24.58 22.91 20.89 11.49 12.98 -1.95%
DPS 7.28 9.56 9.56 9.56 9.56 8.19 8.19 -7.53%
NAPS 3.6584 3.6402 3.6129 3.6402 3.5947 3.531 3.4491 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 0.55 0.56 0.59 0.59 0.52 0.54 -6.25%
P/EPS 23.84 13.17 11.62 12.39 13.16 23.77 20.33 11.16%
EY 4.20 7.59 8.60 8.07 7.60 4.21 4.92 -9.98%
DY 2.42 3.26 3.34 3.37 3.48 3.00 3.10 -15.17%
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 0.56 0.57 0.60 0.60 0.55 0.55 -7.39%
P/EPS 23.84 13.46 11.88 12.71 13.29 25.20 20.68 9.91%
EY 4.20 7.43 8.41 7.87 7.52 3.97 4.83 -8.87%
DY 2.42 3.19 3.27 3.28 3.44 2.83 3.05 -14.25%
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