[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
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 816,724 674,325 1,044,120 1,497,249 1,131,994 1,227,213 1,083,905 -4.60%
PBT 202,624 87,466 49,881 108,876 28,852 24,658 39,053 31.54%
Tax -59,216 -27,518 -16,000 -18,338 -8,292 -7,985 -13,181 28.42%
NP 143,408 59,948 33,881 90,537 20,560 16,673 25,872 32.99%
-
NP to SH 104,190 56,668 33,881 90,537 20,538 16,629 25,814 26.15%
-
Tax Rate 29.22% 31.46% 32.08% 16.84% 28.74% 32.38% 33.75% -
Total Cost 673,316 614,377 1,010,238 1,406,712 1,111,434 1,210,540 1,058,033 -7.24%
-
Net Worth 1,324,083 1,226,822 937,107 934,686 870,731 845,906 817,574 8.35%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 1,324,083 1,226,822 937,107 934,686 870,731 845,906 817,574 8.35%
NOSH 220,680 219,467 216,261 211,559 206,983 202,370 202,370 1.45%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 17.56% 8.89% 3.24% 6.05% 1.82% 1.36% 2.39% -
ROE 7.87% 4.62% 3.62% 9.69% 2.36% 1.97% 3.16% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 370.09 307.26 485.79 711.23 552.52 606.42 535.61 -5.96%
EPS 47.21 26.13 15.93 43.49 10.11 8.21 12.76 24.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.00 5.59 4.36 4.44 4.25 4.18 4.04 6.80%
Adjusted Per Share Value based on latest NOSH - 211,559
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 367.28 303.24 469.54 673.31 509.06 551.88 487.43 -4.60%
EPS 46.85 25.48 15.24 40.71 9.24 7.48 11.61 26.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.9544 5.517 4.2142 4.2033 3.9157 3.804 3.6766 8.35%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 2.11 1.94 1.97 2.35 2.00 2.68 2.80 -
P/RPS 0.57 0.63 0.41 0.33 0.36 0.44 0.52 1.54%
P/EPS 4.47 7.51 12.50 5.46 19.95 32.61 21.95 -23.27%
EY 22.38 13.31 8.00 18.30 5.01 3.07 4.56 30.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.35 0.45 0.53 0.47 0.64 0.69 -10.68%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 25/11/24 24/11/23 23/11/22 29/11/21 25/11/20 25/11/19 21/11/18 -
Price 2.16 1.89 1.98 2.20 2.00 2.46 2.68 -
P/RPS 0.58 0.62 0.41 0.31 0.36 0.41 0.50 2.50%
P/EPS 4.57 7.32 12.56 5.12 19.95 29.94 21.01 -22.43%
EY 21.86 13.66 7.96 19.55 5.01 3.34 4.76 28.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.34 0.45 0.50 0.47 0.59 0.66 -9.60%

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