[MANULFE] QoQ TTM Result on 31-Mar-2017 [#1]

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
TTM Result
Revenue	1,352,636	1,178,415	1,138,715	1,074,216	1,037,342	1,168,206	1,093,236	15.20%
YoY %	14.78%	3.49%	6.00%	3.55%	-11.20%	6.86%	-	-
Horiz. %	123.73%	107.79%	104.16%	98.26%	94.89%	106.86%	100.00%	-
PBT	41,559	65,980	73,226	68,093	62,282	37,907	38,688	4.87%
YoY %	-37.01%	-9.90%	7.54%	9.33%	64.30%	-2.02%	-	-
Horiz. %	107.42%	170.54%	189.27%	176.01%	160.99%	97.98%	100.00%	-
Tax	-13,506	-16,533	-18,562	-17,120	-15,819	-12,296	-9,792	23.83%
YoY %	18.31%	10.93%	-8.42%	-8.22%	-28.65%	-25.57%	-	-
Horiz. %	137.93%	168.84%	189.56%	174.84%	161.55%	125.57%	100.00%	-
NP	28,053	49,447	54,664	50,973	46,463	25,611	28,896	-1.94%
YoY %	-43.27%	-9.54%	7.24%	9.71%	81.42%	-11.37%	-	-
Horiz. %	97.08%	171.12%	189.17%	176.40%	160.79%	88.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	28,018	49,474	54,662	50,950	46,445	25,541	28,863	-1.95%
YoY %	-43.37%	-9.49%	7.29%	9.70%	81.84%	-11.51%	-	-
Horiz. %	97.07%	171.41%	189.38%	176.52%	160.92%	88.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.50%	25.06%	25.35%	25.14%	25.40%	32.44%	25.31%	-
YoY %	29.69%	-1.14%	0.84%	-1.02%	-21.70%	28.17%	-	-
Horiz. %	128.41%	99.01%	100.16%	99.33%	100.36%	128.17%	100.00%	-
Total Cost	1,324,583	1,128,968	1,084,051	1,023,243	990,879	1,142,595	1,064,340	15.65%
YoY %	17.33%	4.14%	5.94%	3.27%	-13.28%	7.35%	-	-
Horiz. %	124.45%	106.07%	101.85%	96.14%	93.10%	107.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	813,527	809,480	803,408	809,480	799,361	785,195	766,982	3.99%
YoY %	0.50%	0.76%	-0.75%	1.27%	1.80%	2.37%	-	-
Horiz. %	106.07%	105.54%	104.75%	105.54%	104.22%	102.37%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Dividend
Div	16,189	21,248	21,248	21,248	21,248	18,213	18,213	-7.53%
YoY %	-23.81%	0.00%	0.00%	0.00%	16.66%	0.00%	-	-
Horiz. %	88.89%	116.66%	116.66%	116.66%	116.66%	100.00%	100.00%	-
Div Payout %	57.78%	42.95%	38.87%	41.71%	45.75%	71.31%	63.10%	-
YoY %	34.53%	10.50%	-6.81%	-8.83%	-35.84%	13.01%	-	-
Horiz. %	91.57%	68.07%	61.60%	66.10%	72.50%	113.01%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Equity
Net Worth	813,527	809,480	803,408	809,480	799,361	785,195	766,982	3.99%
YoY %	0.50%	0.76%	-0.75%	1.27%	1.80%	2.37%	-	-
Horiz. %	106.07%	105.54%	104.75%	105.54%	104.22%	102.37%	100.00%	-
NOSH	202,370	202,370	202,370	202,370	202,370	202,370	202,370	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Ratio Analysis
NP Margin	2.07%	4.20%	4.80%	4.75%	4.48%	2.19%	2.64%	-
YoY %	-50.71%	-12.50%	1.05%	6.03%	104.57%	-17.05%	-	-
Horiz. %	78.41%	159.09%	181.82%	179.92%	169.70%	82.95%	100.00%	-
ROE	3.44%	6.11%	6.80%	6.29%	5.81%	3.25%	3.76%	-
YoY %	-43.70%	-10.15%	8.11%	8.26%	78.77%	-13.56%	-	-
Horiz. %	91.49%	162.50%	180.85%	167.29%	154.52%	86.44%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Per Share
RPS	668.40	582.31	562.69	530.82	512.60	577.26	540.22	15.20%
YoY %	14.78%	3.49%	6.00%	3.55%	-11.20%	6.86%	-	-
Horiz. %	123.73%	107.79%	104.16%	98.26%	94.89%	106.86%	100.00%	-
EPS	13.84	24.45	27.01	25.18	22.95	12.62	14.26	-1.96%
YoY %	-43.39%	-9.48%	7.27%	9.72%	81.85%	-11.50%	-	-
Horiz. %	97.05%	171.46%	189.41%	176.58%	160.94%	88.50%	100.00%	-
DPS	8.00	10.50	10.50	10.50	10.50	9.00	9.00	-7.53%
YoY %	-23.81%	0.00%	0.00%	0.00%	16.67%	0.00%	-	-
Horiz. %	88.89%	116.67%	116.67%	116.67%	116.67%	100.00%	100.00%	-
NAPS	4.02	4.00	3.97	4.00	3.95	3.88	3.79	3.99%
YoY %	0.50%	0.76%	-0.75%	1.27%	1.80%	2.37%	-	-
Horiz. %	106.07%	105.54%	104.75%	105.54%	104.22%	102.37%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 202,370
RPS	602.00	524.46	506.79	478.08	461.67	519.92	486.55	15.20%
YoY %	14.78%	3.49%	6.01%	3.55%	-11.20%	6.86%	-	-
Horiz. %	123.73%	107.79%	104.16%	98.26%	94.89%	106.86%	100.00%	-
EPS	12.47	22.02	24.33	22.68	20.67	11.37	12.85	-1.97%
YoY %	-43.37%	-9.49%	7.28%	9.72%	81.79%	-11.52%	-	-
Horiz. %	97.04%	171.36%	189.34%	176.50%	160.86%	88.48%	100.00%	-
DPS	7.21	9.46	9.46	9.46	9.46	8.11	8.11	-7.52%
YoY %	-23.78%	0.00%	0.00%	0.00%	16.65%	0.00%	-	-
Horiz. %	88.90%	116.65%	116.65%	116.65%	116.65%	100.00%	100.00%	-
NAPS	3.6206	3.6026	3.5756	3.6026	3.5576	3.4946	3.4135	3.99%
YoY %	0.50%	0.76%	-0.75%	1.26%	1.80%	2.38%	-	-
Horiz. %	106.07%	105.54%	104.75%	105.54%	104.22%	102.38%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	-
Price	3.30	3.22	3.14	3.12	3.02	3.00	2.90	-
P/RPS	0.49	0.55	0.56	0.59	0.59	0.52	0.54	-6.25%
YoY %	-10.91%	-1.79%	-5.08%	0.00%	13.46%	-3.70%	-	-
Horiz. %	90.74%	101.85%	103.70%	109.26%	109.26%	96.30%	100.00%	-
P/EPS	23.84	13.17	11.62	12.39	13.16	23.77	20.33	11.16%
YoY %	81.02%	13.34%	-6.21%	-5.85%	-44.64%	16.92%	-	-
Horiz. %	117.27%	64.78%	57.16%	60.94%	64.73%	116.92%	100.00%	-
EY	4.20	7.59	8.60	8.07	7.60	4.21	4.92	-9.98%
YoY %	-44.66%	-11.74%	6.57%	6.18%	80.52%	-14.43%	-	-
Horiz. %	85.37%	154.27%	174.80%	164.02%	154.47%	85.57%	100.00%	-
DY	2.42	3.26	3.34	3.37	3.48	3.00	3.10	-15.17%
YoY %	-25.77%	-2.40%	-0.89%	-3.16%	16.00%	-3.23%	-	-
Horiz. %	78.06%	105.16%	107.74%	108.71%	112.26%	96.77%	100.00%	-
P/NAPS	0.82	0.81	0.79	0.78	0.76	0.77	0.77	4.27%
YoY %	1.23%	2.53%	1.28%	2.63%	-1.30%	0.00%	-	-
Horiz. %	106.49%	105.19%	102.60%	101.30%	98.70%	100.00%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	26/02/18	27/11/17	23/08/17	29/05/17	27/02/17	28/11/16	22/08/16	-
Price	3.30	3.29	3.21	3.20	3.05	3.18	2.95	-
P/RPS	0.49	0.56	0.57	0.60	0.60	0.55	0.55	-7.39%
YoY %	-12.50%	-1.75%	-5.00%	0.00%	9.09%	0.00%	-	-
Horiz. %	89.09%	101.82%	103.64%	109.09%	109.09%	100.00%	100.00%	-
P/EPS	23.84	13.46	11.88	12.71	13.29	25.20	20.68	9.91%
YoY %	77.12%	13.30%	-6.53%	-4.36%	-47.26%	21.86%	-	-
Horiz. %	115.28%	65.09%	57.45%	61.46%	64.26%	121.86%	100.00%	-
EY	4.20	7.43	8.41	7.87	7.52	3.97	4.83	-8.87%
YoY %	-43.47%	-11.65%	6.86%	4.65%	89.42%	-17.81%	-	-
Horiz. %	86.96%	153.83%	174.12%	162.94%	155.69%	82.19%	100.00%	-
DY	2.42	3.19	3.27	3.28	3.44	2.83	3.05	-14.25%
YoY %	-24.14%	-2.45%	-0.30%	-4.65%	21.55%	-7.21%	-	-
Horiz. %	79.34%	104.59%	107.21%	107.54%	112.79%	92.79%	100.00%	-
P/NAPS	0.82	0.82	0.81	0.80	0.77	0.82	0.78	3.38%
YoY %	0.00%	1.23%	1.25%	3.90%	-6.10%	5.13%	-	-
Horiz. %	105.13%	105.13%	103.85%	102.56%	98.72%	105.13%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos