[MANULFE] YoY Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[MANULFE] MANULIFE HOLDINGS BERHAD
Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -4.07%
YoY- 340.81%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 674,325 1,044,120 1,497,249 1,131,994 1,227,213 1,083,905 1,268,193 -9.98%
PBT 87,466 49,881 108,876 28,852 24,658 39,053 40,798 13.54%
Tax -27,518 -16,000 -18,338 -8,292 -7,985 -13,181 -12,268 14.40%
NP 59,948 33,881 90,537 20,560 16,673 25,872 28,530 13.16%
-
NP to SH 56,668 33,881 90,537 20,538 16,629 25,814 28,498 12.13%
-
Tax Rate 31.46% 32.08% 16.84% 28.74% 32.38% 33.75% 30.07% -
Total Cost 614,377 1,010,238 1,406,712 1,111,434 1,210,540 1,058,033 1,239,662 -11.03%
-
Net Worth 1,226,822 937,107 934,686 870,731 845,906 817,574 809,480 7.17%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 1,226,822 937,107 934,686 870,731 845,906 817,574 809,480 7.17%
NOSH 219,467 216,261 211,559 206,983 202,370 202,370 202,370 1.36%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 8.89% 3.24% 6.05% 1.82% 1.36% 2.39% 2.25% -
ROE 4.62% 3.62% 9.69% 2.36% 1.97% 3.16% 3.52% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 307.26 485.79 711.23 552.52 606.42 535.61 626.67 -11.19%
EPS 26.13 15.93 43.49 10.11 8.21 12.76 14.08 10.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.59 4.36 4.44 4.25 4.18 4.04 4.00 5.73%
Adjusted Per Share Value based on latest NOSH - 211,559
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 300.11 464.69 666.36 503.80 546.18 482.40 564.42 -9.98%
EPS 25.22 15.08 40.29 9.14 7.40 11.49 12.68 12.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.46 4.1706 4.1599 3.8752 3.7647 3.6387 3.6026 7.17%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 1.94 1.97 2.35 2.00 2.68 2.80 3.22 -
P/RPS 0.63 0.41 0.33 0.36 0.44 0.52 0.51 3.58%
P/EPS 7.51 12.50 5.46 19.95 32.61 21.95 22.87 -16.93%
EY 13.31 8.00 18.30 5.01 3.07 4.56 4.37 20.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.45 0.53 0.47 0.64 0.69 0.81 -13.04%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 24/11/23 23/11/22 29/11/21 25/11/20 25/11/19 21/11/18 27/11/17 -
Price 1.89 1.98 2.20 2.00 2.46 2.68 3.29 -
P/RPS 0.62 0.41 0.31 0.36 0.41 0.50 0.52 2.97%
P/EPS 7.32 12.56 5.12 19.95 29.94 21.01 23.36 -17.57%
EY 13.66 7.96 19.55 5.01 3.34 4.76 4.28 21.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.45 0.50 0.47 0.59 0.66 0.82 -13.64%

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