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

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
TTM Result
Revenue	1,672,985	1,145,481	1,169,137	1,199,752	1,138,715	1,093,236	909,936	10.67%
YoY %	46.05%	-2.02%	-2.55%	5.36%	4.16%	20.14%	-	-
Horiz. %	183.86%	125.89%	128.49%	131.85%	125.14%	120.14%	100.00%	-
PBT	87,416	27,362	41,588	43,958	73,226	38,688	49,317	10.00%
YoY %	219.48%	-34.21%	-5.39%	-39.97%	89.27%	-21.55%	-	-
Horiz. %	177.25%	55.48%	84.33%	89.13%	148.48%	78.45%	100.00%	-
Tax	-10,157	-12,838	-10,354	-14,398	-18,562	-9,792	-14,927	-6.20%
YoY %	20.88%	-23.99%	28.09%	22.43%	-89.56%	34.40%	-	-
Horiz. %	68.04%	86.01%	69.36%	96.46%	124.35%	65.60%	100.00%	-
NP	77,259	14,524	31,234	29,560	54,664	28,896	34,390	14.42%
YoY %	431.94%	-53.50%	5.66%	-45.92%	89.17%	-15.98%	-	-
Horiz. %	224.66%	42.23%	90.82%	85.96%	158.95%	84.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	77,266	14,517	31,175	29,519	54,662	28,863	34,399	14.42%
YoY %	432.24%	-53.43%	5.61%	-46.00%	89.38%	-16.09%	-	-
Horiz. %	224.62%	42.20%	90.63%	85.81%	158.91%	83.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.62%	46.92%	24.90%	32.75%	25.35%	25.31%	30.27%	-
YoY %	-75.23%	88.43%	-23.97%	29.19%	0.16%	-16.39%	-	-
Horiz. %	38.39%	155.00%	82.26%	108.19%	83.75%	83.61%	100.00%	-
Total Cost	1,595,726	1,130,957	1,137,903	1,170,192	1,084,051	1,064,340	875,546	10.51%
YoY %	41.10%	-0.61%	-2.76%	7.95%	1.85%	21.56%	-	-
Horiz. %	182.25%	129.17%	129.96%	133.65%	123.81%	121.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	910,729	851,977	847,930	805,432	803,408	766,982	758,887	3.08%
YoY %	6.90%	0.48%	5.28%	0.25%	4.75%	1.07%	-	-
Horiz. %	120.01%	112.27%	111.73%	106.13%	105.87%	101.07%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Dividend
Div	14,488	14,165	14,165	16,189	21,248	18,213	20,237	-5.41%
YoY %	2.28%	0.00%	-12.50%	-23.81%	16.66%	-10.00%	-	-
Horiz. %	71.59%	70.00%	70.00%	80.00%	105.00%	90.00%	100.00%	-
Div Payout %	18.75%	97.58%	45.44%	54.84%	38.87%	63.10%	58.83%	-
YoY %	-80.78%	114.74%	-17.14%	41.09%	-38.40%	7.26%	-	-
Horiz. %	31.87%	165.87%	77.24%	93.22%	66.07%	107.26%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Equity
Net Worth	910,729	851,977	847,930	805,432	803,408	766,982	758,887	3.08%
YoY %	6.90%	0.48%	5.28%	0.25%	4.75%	1.07%	-	-
Horiz. %	120.01%	112.27%	111.73%	106.13%	105.87%	101.07%	100.00%	-
NOSH	206,983	202,370	202,370	202,370	202,370	202,370	202,370	0.37%
YoY %	2.28%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	102.28%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Ratio Analysis
NP Margin	4.62%	1.27%	2.67%	2.46%	4.80%	2.64%	3.78%	-
YoY %	263.78%	-52.43%	8.54%	-48.75%	81.82%	-30.16%	-	-
Horiz. %	122.22%	33.60%	70.63%	65.08%	126.98%	69.84%	100.00%	-
ROE	8.48%	1.70%	3.68%	3.66%	6.80%	3.76%	4.53%	-
YoY %	398.82%	-53.80%	0.55%	-46.18%	80.85%	-17.00%	-	-
Horiz. %	187.20%	37.53%	81.24%	80.79%	150.11%	83.00%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Per Share
RPS	808.27	566.03	577.72	592.85	562.69	540.22	449.64	10.25%
YoY %	42.80%	-2.02%	-2.55%	5.36%	4.16%	20.15%	-	-
Horiz. %	179.76%	125.89%	128.49%	131.85%	125.14%	120.15%	100.00%	-
EPS	37.33	7.17	15.40	14.59	27.01	14.26	17.00	13.99%
YoY %	420.64%	-53.44%	5.55%	-45.98%	89.41%	-16.12%	-	-
Horiz. %	219.59%	42.18%	90.59%	85.82%	158.88%	83.88%	100.00%	-
DPS	7.00	7.00	7.00	8.00	10.50	9.00	10.00	-5.76%
YoY %	0.00%	0.00%	-12.50%	-23.81%	16.67%	-10.00%	-	-
Horiz. %	70.00%	70.00%	70.00%	80.00%	105.00%	90.00%	100.00%	-
NAPS	4.40	4.21	4.19	3.98	3.97	3.79	3.75	2.69%
YoY %	4.51%	0.48%	5.28%	0.25%	4.75%	1.07%	-	-
Horiz. %	117.33%	112.27%	111.73%	106.13%	105.87%	101.07%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 202,370
RPS	752.34	515.12	525.76	539.53	512.08	491.63	409.20	10.67%
YoY %	46.05%	-2.02%	-2.55%	5.36%	4.16%	20.14%	-	-
Horiz. %	183.86%	125.88%	128.48%	131.85%	125.14%	120.14%	100.00%	-
EPS	34.75	6.53	14.02	13.27	24.58	12.98	15.47	14.42%
YoY %	432.16%	-53.42%	5.65%	-46.01%	89.37%	-16.10%	-	-
Horiz. %	224.63%	42.21%	90.63%	85.78%	158.89%	83.90%	100.00%	-
DPS	6.52	6.37	6.37	7.28	9.56	8.19	9.10	-5.40%
YoY %	2.35%	0.00%	-12.50%	-23.85%	16.73%	-10.00%	-	-
Horiz. %	71.65%	70.00%	70.00%	80.00%	105.05%	90.00%	100.00%	-
NAPS	4.0955	3.8313	3.8131	3.622	3.6129	3.4491	3.4127	3.08%
YoY %	6.90%	0.48%	5.28%	0.25%	4.75%	1.07%	-	-
Horiz. %	120.01%	112.27%	111.73%	106.13%	105.87%	101.07%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-30.00%	-11.11%	-6.25%	-14.29%	3.70%	-16.92%	-	-
Horiz. %	43.08%	61.54%	69.23%	73.85%	86.15%	83.08%	100.00%	-
P/EPS	6.16	31.92	16.88	19.47	11.62	20.33	17.30	-15.79%
YoY %	-80.70%	89.10%	-13.30%	67.56%	-42.84%	17.51%	-	-
Horiz. %	35.61%	184.51%	97.57%	112.54%	67.17%	117.51%	100.00%	-
EY	16.23	3.13	5.92	5.14	8.60	4.92	5.78	18.75%
YoY %	418.53%	-47.13%	15.18%	-40.23%	74.80%	-14.88%	-	-
Horiz. %	280.80%	54.15%	102.42%	88.93%	148.79%	85.12%	100.00%	-
DY	3.04	3.06	2.69	2.82	3.34	3.10	3.40	-1.84%
YoY %	-0.65%	13.75%	-4.61%	-15.57%	7.74%	-8.82%	-	-
Horiz. %	89.41%	90.00%	79.12%	82.94%	98.24%	91.18%	100.00%	-
P/NAPS	0.52	0.54	0.62	0.71	0.79	0.77	0.78	-6.52%
YoY %	-3.70%	-12.90%	-12.68%	-10.13%	2.60%	-1.28%	-	-
Horiz. %	66.67%	69.23%	79.49%	91.03%	101.28%	98.72%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-20.00%	-20.45%	-6.38%	-17.54%	3.64%	-14.06%	-	-
Horiz. %	43.75%	54.69%	68.75%	73.44%	89.06%	85.94%	100.00%	-
P/EPS	6.00	27.88	16.36	19.06	11.88	20.68	16.88	-15.82%
YoY %	-78.48%	70.42%	-14.17%	60.44%	-42.55%	22.51%	-	-
Horiz. %	35.55%	165.17%	96.92%	112.91%	70.38%	122.51%	100.00%	-
EY	16.66	3.59	6.11	5.25	8.41	4.83	5.92	18.80%
YoY %	364.07%	-41.24%	16.38%	-37.57%	74.12%	-18.41%	-	-
Horiz. %	281.42%	60.64%	103.21%	88.68%	142.06%	81.59%	100.00%	-
DY	3.13	3.50	2.78	2.88	3.27	3.05	3.48	-1.74%
YoY %	-10.57%	25.90%	-3.47%	-11.93%	7.21%	-12.36%	-	-
Horiz. %	89.94%	100.57%	79.89%	82.76%	93.97%	87.64%	100.00%	-
P/NAPS	0.51	0.48	0.60	0.70	0.81	0.78	0.77	-6.63%
YoY %	6.25%	-20.00%	-14.29%	-13.58%	3.85%	1.30%	-	-
Horiz. %	66.23%	62.34%	77.92%	90.91%	105.19%	101.30%	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