[MANULFE] YoY TTM Result on 30-Jun-2018 [#2]

Stock
[MANULFE] MANULIFE HOLDINGS BERHAD
Announcement Date
20-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -3.61%
YoY- -46.0%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 1,672,985 1,145,481 1,169,137 1,199,752 1,138,715 1,093,236 909,936 10.67%
PBT 87,416 27,362 41,588 43,958 73,226 38,688 49,317 10.00%
Tax -10,157 -12,838 -10,354 -14,398 -18,562 -9,792 -14,927 -6.20%
NP 77,259 14,524 31,234 29,560 54,664 28,896 34,390 14.42%
-
NP to SH 77,266 14,517 31,175 29,519 54,662 28,863 34,399 14.42%
-
Tax Rate 11.62% 46.92% 24.90% 32.75% 25.35% 25.31% 30.27% -
Total Cost 1,595,726 1,130,957 1,137,903 1,170,192 1,084,051 1,064,340 875,546 10.51%
-
Net Worth 910,729 851,977 847,930 805,432 803,408 766,982 758,887 3.08%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 14,488 14,165 14,165 16,189 21,248 18,213 20,237 -5.41%
Div Payout % 18.75% 97.58% 45.44% 54.84% 38.87% 63.10% 58.83% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 910,729 851,977 847,930 805,432 803,408 766,982 758,887 3.08%
NOSH 206,983 202,370 202,370 202,370 202,370 202,370 202,370 0.37%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 4.62% 1.27% 2.67% 2.46% 4.80% 2.64% 3.78% -
ROE 8.48% 1.70% 3.68% 3.66% 6.80% 3.76% 4.53% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 808.27 566.03 577.72 592.85 562.69 540.22 449.64 10.25%
EPS 37.33 7.17 15.40 14.59 27.01 14.26 17.00 13.99%
DPS 7.00 7.00 7.00 8.00 10.50 9.00 10.00 -5.76%
NAPS 4.40 4.21 4.19 3.98 3.97 3.79 3.75 2.69%
Adjusted Per Share Value based on latest NOSH - 202,370
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 744.57 509.80 520.33 533.96 506.79 486.55 404.97 10.67%
EPS 34.39 6.46 13.87 13.14 24.33 12.85 15.31 14.42%
DPS 6.45 6.30 6.30 7.21 9.46 8.11 9.01 -5.41%
NAPS 4.0532 3.7918 3.7738 3.5846 3.5756 3.4135 3.3775 3.08%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 2.30 2.29 2.60 2.84 3.14 2.90 2.94 -
P/RPS 0.28 0.40 0.45 0.48 0.56 0.54 0.65 -13.08%
P/EPS 6.16 31.92 16.88 19.47 11.62 20.33 17.30 -15.79%
EY 16.23 3.13 5.92 5.14 8.60 4.92 5.78 18.75%
DY 3.04 3.06 2.69 2.82 3.34 3.10 3.40 -1.84%
P/NAPS 0.52 0.54 0.62 0.71 0.79 0.77 0.78 -6.52%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 23/08/21 19/08/20 21/08/19 20/08/18 23/08/17 22/08/16 20/08/15 -
Price 2.24 2.00 2.52 2.78 3.21 2.95 2.87 -
P/RPS 0.28 0.35 0.44 0.47 0.57 0.55 0.64 -12.85%
P/EPS 6.00 27.88 16.36 19.06 11.88 20.68 16.88 -15.82%
EY 16.66 3.59 6.11 5.25 8.41 4.83 5.92 18.80%
DY 3.13 3.50 2.78 2.88 3.27 3.05 3.48 -1.74%
P/NAPS 0.51 0.48 0.60 0.70 0.81 0.78 0.77 -6.63%

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