[MANULFE] YoY Quarter Result on 30-Jun-2010 [#2]

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Quarter Result
Revenue	236,732	181,545	158,302	147,538	147,031	138,920	135,698	9.70%
YoY %	30.40%	14.68%	7.30%	0.34%	5.84%	2.37%	-	-
Horiz. %	174.46%	133.79%	116.66%	108.73%	108.35%	102.37%	100.00%	-
PBT	20,001	11,716	21,501	20,553	23,657	17,828	38,227	-10.22%
YoY %	70.72%	-45.51%	4.61%	-13.12%	32.70%	-53.36%	-	-
Horiz. %	52.32%	30.65%	56.25%	53.77%	61.89%	46.64%	100.00%	-
Tax	-5,398	-1,957	-4,133	-4,442	-8,734	-4,155	-8,790	-7.79%
YoY %	-175.83%	52.65%	6.96%	49.14%	-110.20%	52.73%	-	-
Horiz. %	61.41%	22.26%	47.02%	50.53%	99.36%	47.27%	100.00%	-
NP	14,603	9,759	17,368	16,111	14,923	13,673	29,437	-11.01%
YoY %	49.64%	-43.81%	7.80%	7.96%	9.14%	-53.55%	-	-
Horiz. %	49.61%	33.15%	59.00%	54.73%	50.69%	46.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	14,593	9,759	17,368	16,111	14,923	13,673	29,437	-11.02%
YoY %	49.53%	-43.81%	7.80%	7.96%	9.14%	-53.55%	-	-
Horiz. %	49.57%	33.15%	59.00%	54.73%	50.69%	46.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.99%	16.70%	19.22%	21.61%	36.92%	23.31%	22.99%	-
YoY %	61.62%	-13.11%	-11.06%	-41.47%	58.39%	1.39%	-	-
Horiz. %	117.40%	72.64%	83.60%	94.00%	160.59%	101.39%	100.00%	-
Total Cost	222,129	171,786	140,934	131,427	132,108	125,247	106,261	13.06%
YoY %	29.31%	21.89%	7.23%	-0.52%	5.48%	17.87%	-	-
Horiz. %	209.04%	161.66%	132.63%	123.68%	124.32%	117.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	728,531	710,318	404,574	499,926	443,437	420,707	394,516	10.75%
YoY %	2.56%	75.57%	-19.07%	12.74%	5.40%	6.64%	-	-
Horiz. %	184.66%	180.05%	102.55%	126.72%	112.40%	106.64%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	728,531	710,318	404,574	499,926	443,437	420,707	394,516	10.75%
YoY %	2.56%	75.57%	-19.07%	12.74%	5.40%	6.64%	-	-
Horiz. %	184.66%	180.05%	102.55%	126.72%	112.40%	106.64%	100.00%	-
NOSH	202,370	202,370	202,287	202,399	202,483	202,263	202,316	0.00%
YoY %	0.00%	0.04%	-0.06%	-0.04%	0.11%	-0.03%	-	-
Horiz. %	100.03%	100.03%	99.99%	100.04%	100.08%	99.97%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	6.17%	5.38%	10.97%	10.92%	10.15%	9.84%	21.69%	-
YoY %	14.68%	-50.96%	0.46%	7.59%	3.15%	-54.63%	-	-
Horiz. %	28.45%	24.80%	50.58%	50.35%	46.80%	45.37%	100.00%	-
ROE	2.00%	1.37%	4.29%	3.22%	3.37%	3.25%	7.46%	-
YoY %	45.99%	-68.07%	33.23%	-4.45%	3.69%	-56.43%	-	-
Horiz. %	26.81%	18.36%	57.51%	43.16%	45.17%	43.57%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	116.98	89.71	78.26	72.89	72.61	68.68	67.07	9.70%
YoY %	30.40%	14.63%	7.37%	0.39%	5.72%	2.40%	-	-
Horiz. %	174.41%	133.76%	116.68%	108.68%	108.26%	102.40%	100.00%	-
EPS	7.21	4.82	8.58	7.96	7.37	6.76	14.55	-11.03%
YoY %	49.59%	-43.82%	7.79%	8.01%	9.02%	-53.54%	-	-
Horiz. %	49.55%	33.13%	58.97%	54.71%	50.65%	46.46%	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	3.60	3.51	2.00	2.47	2.19	2.08	1.95	10.74%
YoY %	2.56%	75.50%	-19.03%	12.79%	5.29%	6.67%	-	-
Horiz. %	184.62%	180.00%	102.56%	126.67%	112.31%	106.67%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 202,399
RPS	107.87	82.72	72.13	67.23	66.99	63.30	61.83	9.71%
YoY %	30.40%	14.68%	7.29%	0.36%	5.83%	2.38%	-	-
Horiz. %	174.46%	133.79%	116.66%	108.73%	108.35%	102.38%	100.00%	-
EPS	6.65	4.45	7.91	7.34	6.80	6.23	13.41	-11.02%
YoY %	49.44%	-43.74%	7.77%	7.94%	9.15%	-53.54%	-	-
Horiz. %	49.59%	33.18%	58.99%	54.74%	50.71%	46.46%	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	3.3195	3.2366	1.8434	2.2779	2.0205	1.9169	1.7976	10.75%
YoY %	2.56%	75.58%	-19.07%	12.74%	5.40%	6.64%	-	-
Horiz. %	184.66%	180.05%	102.55%	126.72%	112.40%	106.64%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	3.40	3.28	3.02	2.58	2.37	2.75	2.86	-
P/RPS	2.91	3.66	3.86	3.54	3.26	4.00	4.26	-6.14%
YoY %	-20.49%	-5.18%	9.04%	8.59%	-18.50%	-6.10%	-	-
Horiz. %	68.31%	85.92%	90.61%	83.10%	76.53%	93.90%	100.00%	-
P/EPS	47.15	68.02	35.17	32.41	32.16	40.68	19.66	15.68%
YoY %	-30.68%	93.40%	8.52%	0.78%	-20.94%	106.92%	-	-
Horiz. %	239.83%	345.98%	178.89%	164.85%	163.58%	206.92%	100.00%	-
EY	2.12	1.47	2.84	3.09	3.11	2.46	5.09	-13.57%
YoY %	44.22%	-48.24%	-8.09%	-0.64%	26.42%	-51.67%	-	-
Horiz. %	41.65%	28.88%	55.80%	60.71%	61.10%	48.33%	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	0.94	0.93	1.51	1.04	1.08	1.32	1.47	-7.17%
YoY %	1.08%	-38.41%	45.19%	-3.70%	-18.18%	-10.20%	-	-
Horiz. %	63.95%	63.27%	102.72%	70.75%	73.47%	89.80%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	13/08/13	14/08/12	16/08/11	25/08/10	24/08/09	27/08/08	30/08/07	-
Price	3.50	3.20	2.94	2.80	2.10	3.10	3.28	-
P/RPS	2.99	3.57	3.76	3.84	2.89	4.51	4.89	-7.86%
YoY %	-16.25%	-5.05%	-2.08%	32.87%	-35.92%	-7.77%	-	-
Horiz. %	61.15%	73.01%	76.89%	78.53%	59.10%	92.23%	100.00%	-
P/EPS	48.54	66.36	34.24	35.18	28.49	45.86	22.54	13.62%
YoY %	-26.85%	93.81%	-2.67%	23.48%	-37.88%	103.46%	-	-
Horiz. %	215.35%	294.41%	151.91%	156.08%	126.40%	203.46%	100.00%	-
EY	2.06	1.51	2.92	2.84	3.51	2.18	4.44	-12.00%
YoY %	36.42%	-48.29%	2.82%	-19.09%	61.01%	-50.90%	-	-
Horiz. %	46.40%	34.01%	65.77%	63.96%	79.05%	49.10%	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	0.97	0.91	1.47	1.13	0.96	1.49	1.68	-8.74%
YoY %	6.59%	-38.10%	30.09%	17.71%	-35.57%	-11.31%	-	-
Horiz. %	57.74%	54.17%	87.50%	67.26%	57.14%	88.69%	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