[MANULFE] YoY TTM Result on 30-Jun-2024 [#2]

Announcement Date
21-Aug-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Jun-2024 [#2]
Profit Trend
QoQ- 1.38%
YoY- 101.35%
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 759,242 1,126,254 1,242,176 1,672,985 1,145,481 1,169,137 1,199,752 -7.33%
PBT 143,995 65,724 55,137 87,416 27,362 41,588 43,958 21.84%
Tax -46,110 -14,777 -13,779 -10,157 -12,838 -10,354 -14,398 21.38%
NP 97,885 50,947 41,358 77,259 14,524 31,234 29,560 22.06%
-
NP to SH 93,448 46,411 41,358 77,266 14,517 31,175 29,519 21.15%
-
Tax Rate 32.02% 22.48% 24.99% 11.62% 46.92% 24.90% 32.75% -
Total Cost 661,357 1,075,307 1,200,818 1,595,726 1,130,957 1,137,903 1,170,192 -9.06%
-
Net Worth 1,305,831 1,219,716 913,935 910,729 851,977 847,930 805,432 8.37%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 15,362 15,138 14,809 14,488 14,165 14,165 16,189 -0.86%
Div Payout % 16.44% 32.62% 35.81% 18.75% 97.58% 45.44% 54.84% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 1,305,831 1,219,716 913,935 910,729 851,977 847,930 805,432 8.37%
NOSH 219,467 216,261 211,559 206,983 202,370 202,370 202,370 1.35%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 12.89% 4.52% 3.33% 4.62% 1.27% 2.67% 2.46% -
ROE 7.16% 3.81% 4.53% 8.48% 1.70% 3.68% 3.66% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 345.95 520.78 587.15 808.27 566.03 577.72 592.85 -8.57%
EPS 42.58 21.46 19.55 37.33 7.17 15.40 14.59 19.52%
DPS 7.00 7.00 7.00 7.00 7.00 7.00 8.00 -2.19%
NAPS 5.95 5.64 4.32 4.40 4.21 4.19 3.98 6.92%
Adjusted Per Share Value based on latest NOSH - 219,467
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 337.90 501.24 552.84 744.57 509.80 520.33 533.96 -7.33%
EPS 41.59 20.66 18.41 34.39 6.46 13.87 13.14 21.14%
DPS 6.84 6.74 6.59 6.45 6.30 6.30 7.21 -0.87%
NAPS 5.8117 5.4284 4.0675 4.0532 3.7918 3.7738 3.5846 8.37%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 2.28 1.99 2.31 2.30 2.29 2.60 2.84 -
P/RPS 0.66 0.38 0.39 0.28 0.40 0.45 0.48 5.44%
P/EPS 5.35 9.27 11.82 6.16 31.92 16.88 19.47 -19.35%
EY 18.68 10.78 8.46 16.23 3.13 5.92 5.14 23.97%
DY 3.07 3.52 3.03 3.04 3.06 2.69 2.82 1.42%
P/NAPS 0.38 0.35 0.53 0.52 0.54 0.62 0.71 -9.88%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 21/08/24 22/08/23 22/08/22 23/08/21 19/08/20 21/08/19 20/08/18 -
Price 2.16 1.87 2.10 2.24 2.00 2.52 2.78 -
P/RPS 0.62 0.36 0.36 0.28 0.35 0.44 0.47 4.72%
P/EPS 5.07 8.71 10.74 6.00 27.88 16.36 19.06 -19.78%
EY 19.71 11.48 9.31 16.66 3.59 6.11 5.25 24.64%
DY 3.24 3.74 3.33 3.13 3.50 2.78 2.88 1.98%
P/NAPS 0.36 0.33 0.49 0.51 0.48 0.60 0.70 -10.48%

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

Post a Comment