MANULIFE HOLDINGS |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1.91 MYR | -0.52% |
|
0.00% | 0.00% |
| Mar. 29 | Manulife Holdings to Seek Renewal of Revenue-Generating Authority at AGM | MT |
| Feb. 26 | Manulife Holdings Berhad Proposes First and Final Dividend for the Financial Year Ended 31 December 2023 | CI |
Valuation
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 667.8 | 505.9 | 501.9 | 416 | 486.6 | 434.7 |
| Enterprise Value (EV) 1 | 518.8 | 375 | 297.6 | 229.7 | 250.6 | 179.4 |
| P/E ratio | 23.8 x | 19.3 x | 19.2 x | 10.6 x | 5.53 x | 22.7 x |
| Yield | 2.42% | 2.8% | 2.82% | 3.48% | 3.04% | 3.48% |
| Capitalization / Revenue | 0.5 x | 0.51 x | 0.37 x | 0.3 x | 0.32 x | 0.35 x |
| EV / Revenue | 0.39 x | 0.38 x | 0.22 x | 0.17 x | 0.17 x | 0.14 x |
| EV / EBITDA | 4.11 x | 10.3 x | 4.18 x | 2.84 x | 2.01 x | 6.59 x |
| EV / FCF | -8.28 x | 18.1 x | -1.84 x | -1.52 x | -2.05 x | 3.27 x |
| FCF Yield | -12.1% | 5.53% | -54.3% | -65.8% | -48.8% | 30.6% |
| Price to Book | 0.82 x | 0.62 x | 0.6 x | 0.46 x | 0.51 x | 0.46 x |
| Nbr of stocks (in thousands) | 202,370 | 202,370 | 202,370 | 206,984 | 211,559 | 216,262 |
| Reference price 2 | 3.300 | 2.500 | 2.480 | 2.010 | 2.300 | 2.010 |
| Announcement Date | 4/30/18 | 4/30/19 | 5/27/20 | 4/28/21 | 4/29/22 | 4/28/23 |
1MYR in Million2MYR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Net sales 1 | 1,346 | 990.9 | 1,358 | 1,371 | 1,500 | 1,259 |
| EBITDA 1 | 126.3 | 36.42 | 71.13 | 80.85 | 124.5 | 27.24 |
| EBIT 1 | 117.5 | 29.66 | 62.53 | 71.79 | 115.1 | 19.94 |
| Operating Margin | 8.73% | 2.99% | 4.6% | 5.24% | 7.67% | 1.58% |
| Earnings before Tax (EBT) 1 | 63.5 | 38.73 | 59.6 | 69.41 | 123 | 33.79 |
| Net income 1 | 28.02 | 26.25 | 26.13 | 38.81 | 86.96 | 18.91 |
| Net margin | 2.08% | 2.65% | 1.92% | 2.83% | 5.8% | 1.5% |
| EPS 2 | 0.1384 | 0.1297 | 0.1291 | 0.1901 | 0.4160 | 0.0885 |
| Free Cash Flow 1 | -62.65 | 20.72 | -161.6 | -151 | -122.2 | 54.87 |
| FCF margin | -4.65% | 2.09% | -11.9% | -11.02% | -8.14% | 4.36% |
| FCF Conversion (EBITDA) | - | 56.9% | - | - | - | 201.45% |
| FCF Conversion (Net income) | - | 78.95% | - | - | - | 290.13% |
| Dividend per Share 2 | 0.0800 | 0.0700 | 0.0700 | 0.0700 | 0.0700 | 0.0700 |
| Announcement Date | 4/30/18 | 4/30/19 | 5/27/20 | 4/28/21 | 4/29/22 | 4/28/23 |
1MYR in Million2MYR
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 149 | 131 | 204 | 186 | 236 | 255 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | -62.6 | 20.7 | -162 | -151 | -122 | 54.9 |
| ROE (net income / shareholders' equity) | 3.48% | 3.21% | 3.15% | 4.45% | 9.35% | 1.98% |
| ROA (Net income/ Total Assets) | 1.37% | 0.33% | 0.68% | 0.72% | 1.09% | 0.19% |
| Assets 1 | 2,051 | 7,909 | 3,842 | 5,388 | 7,952 | 10,135 |
| Book Value Per Share 2 | 4.020 | 4.050 | 4.140 | 4.380 | 4.510 | 4.420 |
| Cash Flow per Share 2 | 0.7400 | 0.6500 | 1.020 | 0.9200 | 1.120 | 1.200 |
| Capex 1 | 1.91 | 1.46 | 2.39 | 5.71 | 0.94 | 4.13 |
| Capex / Sales | 0.14% | 0.15% | 0.18% | 0.42% | 0.06% | 0.33% |
| Announcement Date | 4/30/18 | 4/30/19 | 5/27/20 | 4/28/21 | 4/29/22 | 4/28/23 |
1MYR in Million2MYR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| 0.00% | 87.92M | |
| +3.05% | 95.15B | |
| +1.78% | 94.71B | |
| -20.65% | 77.24B | |
| +18.68% | 74.93B | |
| +6.69% | 30.04B | |
| +18.06% | 27.87B | |
| +4.32% | 26.97B | |
| -1.21% | 16.99B | |
| -9.10% | 15.16B |
- Stock Market
- Equities
- MANULFE Stock
- Financials Manulife Holdings
