[MANULFE] YoY 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
Quarter Result
Revenue	164,133	194,818	377,647	421,794	319,132	200,723	322,119	-10.62%
YoY %	-15.75%	-48.41%	-10.47%	32.17%	58.99%	-37.69%	-	-
Horiz. %	50.95%	60.48%	117.24%	130.94%	99.07%	62.31%	100.00%	-
PBT	20,986	1,212	24,321	1,428	15,837	12,178	12,813	8.56%
YoY %	1,631.52%	-95.02%	1,603.15%	-90.98%	30.05%	-4.96%	-	-
Horiz. %	163.79%	9.46%	189.82%	11.14%	123.60%	95.04%	100.00%	-
Tax	-5,049	-719	-3,430	-2,528	-2,961	-3,960	-3,506	6.26%
YoY %	-602.23%	79.04%	-35.68%	14.62%	25.23%	-12.95%	-	-
Horiz. %	144.01%	20.51%	97.83%	72.10%	84.46%	112.95%	100.00%	-
NP	15,937	493	20,891	-1,100	12,876	8,218	9,307	9.37%
YoY %	3,132.66%	-97.64%	1,999.18%	-108.54%	56.68%	-11.70%	-	-
Horiz. %	171.24%	5.30%	224.47%	-11.82%	138.35%	88.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	15,530	493	20,891	-1,103	12,866	8,201	9,306	8.90%
YoY %	3,050.10%	-97.64%	1,994.02%	-108.57%	56.88%	-11.87%	-	-
Horiz. %	166.88%	5.30%	224.49%	-11.85%	138.25%	88.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.06%	59.32%	14.10%	177.03%	18.70%	32.52%	27.36%	-
YoY %	-59.44%	320.71%	-92.04%	846.68%	-42.50%	18.86%	-	-
Horiz. %	87.94%	216.81%	51.54%	647.04%	68.35%	118.86%	100.00%	-
Total Cost	148,196	194,325	356,756	422,894	306,256	192,505	312,812	-11.70%
YoY %	-23.74%	-45.53%	-15.64%	38.09%	59.09%	-38.46%	-	-
Horiz. %	47.38%	62.12%	114.05%	135.19%	97.90%	61.54%	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	9.71%	0.25%	5.53%	-0.26%	4.03%	4.09%	2.89%	-
YoY %	3,784.00%	-95.48%	2,226.92%	-106.45%	-1.47%	41.52%	-	-
Horiz. %	335.99%	8.65%	191.35%	-9.00%	139.45%	141.52%	100.00%	-
ROE	1.27%	0.05%	2.29%	-0.13%	1.52%	1.02%	1.16%	-
YoY %	2,440.00%	-97.82%	1,861.54%	-108.55%	49.02%	-12.07%	-	-
Horiz. %	109.48%	4.31%	197.41%	-11.21%	131.03%	87.93%	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	75.90	92.09	182.45	208.43	157.70	99.19	159.17	-11.60%
YoY %	-17.58%	-49.53%	-12.46%	32.17%	58.99%	-37.68%	-	-
Horiz. %	47.68%	57.86%	114.63%	130.95%	99.08%	62.32%	100.00%	-
EPS	7.18	0.23	10.10	-0.55	6.36	4.05	4.60	7.69%
YoY %	3,021.74%	-97.72%	1,936.36%	-108.65%	57.04%	-11.96%	-	-
Horiz. %	156.09%	5.00%	219.57%	-11.96%	138.26%	88.04%	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	73.05	86.70	168.07	187.72	142.03	89.33	143.36	-10.62%
YoY %	-15.74%	-48.41%	-10.47%	32.17%	58.99%	-37.69%	-	-
Horiz. %	50.96%	60.48%	117.24%	130.94%	99.07%	62.31%	100.00%	-
EPS	6.91	0.22	9.30	-0.49	5.73	3.65	4.14	8.90%
YoY %	3,040.91%	-97.63%	1,997.96%	-108.55%	56.99%	-11.84%	-	-
Horiz. %	166.91%	5.31%	224.64%	-11.84%	138.41%	88.16%	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	2.62	2.51	1.26	1.10	1.65	2.86	1.97	4.86%
YoY %	4.38%	99.21%	14.55%	-33.33%	-42.31%	45.18%	-	-
Horiz. %	132.99%	127.41%	63.96%	55.84%	83.76%	145.18%	100.00%	-
P/EPS	27.71	991.28	22.79	-420.15	40.90	70.08	68.28	-13.94%
YoY %	-97.20%	4,249.63%	105.42%	-1,127.26%	-41.64%	2.64%	-	-
Horiz. %	40.58%	1,451.79%	33.38%	-615.33%	59.90%	102.64%	100.00%	-
EY	3.61	0.10	4.39	-0.24	2.45	1.43	1.46	16.27%
YoY %	3,510.00%	-97.72%	1,929.17%	-109.80%	71.33%	-2.05%	-	-
Horiz. %	247.26%	6.85%	300.68%	-16.44%	167.81%	97.95%	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	2.46	2.28	1.23	0.96	1.60	2.80	2.02	3.33%
YoY %	7.89%	85.37%	28.12%	-40.00%	-42.86%	38.61%	-	-
Horiz. %	121.78%	112.87%	60.89%	47.52%	79.21%	138.61%	100.00%	-
P/EPS	26.04	901.17	22.19	-366.94	39.64	68.60	69.81	-15.14%
YoY %	-97.11%	3,961.15%	106.05%	-1,025.68%	-42.22%	-1.73%	-	-
Horiz. %	37.30%	1,290.89%	31.79%	-525.63%	56.78%	98.27%	100.00%	-
EY	3.84	0.11	4.51	-0.27	2.52	1.46	1.43	17.88%
YoY %	3,390.91%	-97.56%	1,770.37%	-110.71%	72.60%	2.10%	-	-
Horiz. %	268.53%	7.69%	315.38%	-18.88%	176.22%	102.10%	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	0.33	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