[MANULFE] YoY Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[MANULFE] MANULIFE HOLDINGS BERHAD
Announcement Date
21-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 25.52%
YoY- -9.42%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 1,122,937 848,996 920,410 812,929 951,145 810,072 600,699 10.97%
PBT 81,657 21,639 18,494 29,290 30,599 26,901 36,887 14.14%
Tax -13,754 -6,219 -5,989 -9,886 -9,201 -8,487 -8,518 8.30%
NP 67,903 15,420 12,505 19,404 21,398 18,414 28,369 15.64%
-
NP to SH 67,903 15,404 12,472 19,361 21,374 18,345 28,346 15.65%
-
Tax Rate 16.84% 28.74% 32.38% 33.75% 30.07% 31.55% 23.09% -
Total Cost 1,055,034 833,576 907,905 793,525 929,747 791,658 572,330 10.72%
-
Net Worth 934,686 870,731 845,906 817,574 809,480 785,195 771,029 3.25%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 934,686 870,731 845,906 817,574 809,480 785,195 771,029 3.25%
NOSH 211,559 206,983 202,370 202,370 202,370 202,370 202,370 0.74%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 6.05% 1.82% 1.36% 2.39% 2.25% 2.27% 4.72% -
ROE 7.26% 1.77% 1.47% 2.37% 2.64% 2.34% 3.68% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 533.42 414.39 454.82 401.70 470.00 400.29 296.83 10.25%
EPS 32.62 7.58 6.16 9.57 10.56 9.07 14.01 15.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.44 4.25 4.18 4.04 4.00 3.88 3.81 2.58%
Adjusted Per Share Value based on latest NOSH - 202,370
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 499.77 377.85 409.63 361.80 423.31 360.53 267.34 10.97%
EPS 30.22 6.86 5.55 8.62 9.51 8.16 12.62 15.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.1599 3.8752 3.7647 3.6387 3.6026 3.4946 3.4315 3.25%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 2.35 2.00 2.68 2.80 3.22 3.00 2.85 -
P/RPS 0.44 0.48 0.59 0.70 0.69 0.75 0.96 -12.18%
P/EPS 7.29 26.60 43.49 29.27 30.49 33.09 20.35 -15.71%
EY 13.73 3.76 2.30 3.42 3.28 3.02 4.91 18.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.47 0.64 0.69 0.81 0.77 0.75 -5.61%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 29/11/21 25/11/20 25/11/19 21/11/18 27/11/17 28/11/16 25/11/15 -
Price 2.20 2.00 2.46 2.68 3.29 3.18 2.90 -
P/RPS 0.41 0.48 0.54 0.67 0.70 0.79 0.98 -13.50%
P/EPS 6.82 26.60 39.92 28.01 31.15 35.08 20.70 -16.87%
EY 14.66 3.76 2.51 3.57 3.21 2.85 4.83 20.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.47 0.59 0.66 0.82 0.82 0.76 -6.73%

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