[MANULFE] YoY Cumulative Quarter Result on 30-Jun-2020 [#2]

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Cumulative Result
Revenue	325,695	468,911	734,779	442,173	663,578	492,287	645,171	-10.76%
YoY %	-30.54%	-36.18%	66.17%	-33.37%	34.79%	-23.70%	-	-
Horiz. %	50.48%	72.68%	113.89%	68.54%	102.85%	76.30%	100.00%	-
PBT	42,069	6,196	56,569	14,929	25,956	22,595	20,196	13.00%
YoY %	578.97%	-89.05%	278.92%	-42.48%	14.87%	11.88%	-	-
Horiz. %	208.30%	30.68%	280.10%	73.92%	128.52%	111.88%	100.00%	-
Tax	-8,449	-4,611	-9,382	-6,186	-5,592	-7,153	-6,261	5.11%
YoY %	-83.24%	50.85%	-51.67%	-10.62%	21.82%	-14.25%	-	-
Horiz. %	134.95%	73.65%	149.85%	98.80%	89.31%	114.25%	100.00%	-
NP	33,620	1,585	47,187	8,743	20,364	15,442	13,935	15.80%
YoY %	2,021.14%	-96.64%	439.71%	-57.07%	31.87%	10.81%	-	-
Horiz. %	241.26%	11.37%	338.62%	62.74%	146.14%	110.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	29,084	1,585	47,187	8,732	20,349	15,425	13,924	13.05%
YoY %	1,734.95%	-96.64%	440.39%	-57.09%	31.92%	10.78%	-	-
Horiz. %	208.88%	11.38%	338.89%	62.71%	146.14%	110.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.08%	74.42%	16.59%	41.44%	21.54%	31.66%	31.00%	-
YoY %	-73.02%	348.58%	-59.97%	92.39%	-31.96%	2.13%	-	-
Horiz. %	64.77%	240.06%	53.52%	133.68%	69.48%	102.13%	100.00%	-
Total Cost	292,075	467,326	687,592	433,430	643,214	476,845	631,236	-12.04%
YoY %	-37.50%	-32.03%	58.64%	-32.61%	34.89%	-24.46%	-	-
Horiz. %	46.27%	74.03%	108.93%	68.66%	101.90%	75.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,219,716	913,935	910,729	851,977	847,930	805,432	803,408	7.20%
YoY %	33.46%	0.35%	6.90%	0.48%	5.28%	0.25%	-	-
Horiz. %	151.82%	113.76%	113.36%	106.05%	105.54%	100.25%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Equity
Net Worth	1,219,716	913,935	910,729	851,977	847,930	805,432	803,408	7.20%
YoY %	33.46%	0.35%	6.90%	0.48%	5.28%	0.25%	-	-
Horiz. %	151.82%	113.76%	113.36%	106.05%	105.54%	100.25%	100.00%	-
NOSH	216,261	211,559	206,983	202,370	202,370	202,370	202,370	1.11%
YoY %	2.22%	2.21%	2.28%	0.00%	0.00%	0.00%	-	-
Horiz. %	106.86%	104.54%	102.28%	100.00%	100.00%	100.00%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Ratio Analysis
NP Margin	10.32%	0.34%	6.42%	1.98%	3.07%	3.14%	2.16%	-
YoY %	2,935.29%	-94.70%	224.24%	-35.50%	-2.23%	45.37%	-	-
Horiz. %	477.78%	15.74%	297.22%	91.67%	142.13%	145.37%	100.00%	-
ROE	2.38%	0.17%	5.18%	1.02%	2.40%	1.92%	1.73%	-
YoY %	1,300.00%	-96.72%	407.84%	-57.50%	25.00%	10.98%	-	-
Horiz. %	137.57%	9.83%	299.42%	58.96%	138.73%	110.98%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Per Share
RPS	150.60	221.65	354.99	218.50	327.90	243.26	318.81	-11.74%
YoY %	-32.06%	-37.56%	62.47%	-33.36%	34.79%	-23.70%	-	-
Horiz. %	47.24%	69.52%	111.35%	68.54%	102.85%	76.30%	100.00%	-
EPS	13.45	0.75	22.80	4.31	10.06	7.62	6.88	11.81%
YoY %	1,693.33%	-96.71%	429.00%	-57.16%	32.02%	10.76%	-	-
Horiz. %	195.49%	10.90%	331.40%	62.65%	146.22%	110.76%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	5.64	4.32	4.40	4.21	4.19	3.98	3.97	6.02%
YoY %	30.56%	-1.82%	4.51%	0.48%	5.28%	0.25%	-	-
Horiz. %	142.07%	108.82%	110.83%	106.05%	105.54%	100.25%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 202,370
RPS	144.95	208.69	327.02	196.79	295.33	219.09	287.14	-10.76%
YoY %	-30.54%	-36.18%	66.18%	-33.37%	34.80%	-23.70%	-	-
Horiz. %	50.48%	72.68%	113.89%	68.53%	102.85%	76.30%	100.00%	-
EPS	12.94	0.71	21.00	3.89	9.06	6.86	6.20	13.04%
YoY %	1,722.54%	-96.62%	439.85%	-57.06%	32.07%	10.65%	-	-
Horiz. %	208.71%	11.45%	338.71%	62.74%	146.13%	110.65%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	5.4284	4.0675	4.0532	3.7918	3.7738	3.5846	3.5756	7.20%
YoY %	33.46%	0.35%	6.89%	0.48%	5.28%	0.25%	-	-
Horiz. %	151.82%	113.76%	113.36%	106.05%	105.54%	100.25%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	-
Price	1.99	2.31	2.30	2.29	2.60	2.84	3.14	-
P/RPS	1.32	1.04	0.65	1.05	0.79	1.17	0.98	5.08%
YoY %	26.92%	60.00%	-38.10%	32.91%	-32.48%	19.39%	-	-
Horiz. %	134.69%	106.12%	66.33%	107.14%	80.61%	119.39%	100.00%	-
P/EPS	14.80	308.33	10.09	53.07	25.86	37.26	45.64	-17.10%
YoY %	-95.20%	2,955.80%	-80.99%	105.22%	-30.60%	-18.36%	-	-
Horiz. %	32.43%	675.57%	22.11%	116.28%	56.66%	81.64%	100.00%	-
EY	6.76	0.32	9.91	1.88	3.87	2.68	2.19	20.65%
YoY %	2,012.50%	-96.77%	427.13%	-51.42%	44.40%	22.37%	-	-
Horiz. %	308.68%	14.61%	452.51%	85.84%	176.71%	122.37%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.35	0.53	0.52	0.54	0.62	0.71	0.79	-12.68%
YoY %	-33.96%	1.92%	-3.70%	-12.90%	-12.68%	-10.13%	-	-
Horiz. %	44.30%	67.09%	65.82%	68.35%	78.48%	89.87%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	22/08/23	22/08/22	23/08/21	19/08/20	21/08/19	20/08/18	23/08/17	-
Price	1.87	2.10	2.24	2.00	2.52	2.78	3.21	-
P/RPS	1.24	0.95	0.63	0.92	0.77	1.14	1.01	3.47%
YoY %	30.53%	50.79%	-31.52%	19.48%	-32.46%	12.87%	-	-
Horiz. %	122.77%	94.06%	62.38%	91.09%	76.24%	112.87%	100.00%	-
P/EPS	13.90	280.30	9.83	46.35	25.06	36.47	46.65	-18.26%
YoY %	-95.04%	2,751.48%	-78.79%	84.96%	-31.29%	-21.82%	-	-
Horiz. %	29.80%	600.86%	21.07%	99.36%	53.72%	78.18%	100.00%	-
EY	7.19	0.36	10.18	2.16	3.99	2.74	2.14	22.37%
YoY %	1,897.22%	-96.46%	371.30%	-45.86%	45.62%	28.04%	-	-
Horiz. %	335.98%	16.82%	475.70%	100.93%	186.45%	128.04%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.33	0.49	0.51	0.48	0.60	0.70	0.81	-13.89%
YoY %	-32.65%	-3.92%	6.25%	-20.00%	-14.29%	-13.58%	-	-
Horiz. %	40.74%	60.49%	62.96%	59.26%	74.07%	86.42%	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