Highlights

[ALLIANZ] YoY Quarter Result on 2020-06-30 [#2]

Stock [ALLIANZ]: ALLIANZ MALAYSIA BHD
Announcement Date 27-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     110.98%    YoY -     42.55%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 1,404,105 1,366,015 1,306,772 1,193,797 1,148,446 1,113,620 1,076,235 4.53%
  YoY % 2.79% 4.53% 9.46% 3.95% 3.13% 3.47% -
  Horiz. % 130.46% 126.93% 121.42% 110.92% 106.71% 103.47% 100.00%
PBT 248,598 177,715 115,841 104,987 109,319 101,437 87,457 19.00%
  YoY % 39.89% 53.41% 10.34% -3.96% 7.77% 15.98% -
  Horiz. % 284.25% 203.20% 132.45% 120.04% 125.00% 115.99% 100.00%
Tax -80,866 -60,048 -25,971 -38,507 -33,030 -30,979 -27,242 19.86%
  YoY % -34.67% -131.21% 32.56% -16.58% -6.62% -13.72% -
  Horiz. % 296.84% 220.42% 95.33% 141.35% 121.25% 113.72% 100.00%
NP 167,732 117,667 89,870 66,480 76,289 70,458 60,215 18.60%
  YoY % 42.55% 30.93% 35.18% -12.86% 8.28% 17.01% -
  Horiz. % 278.56% 195.41% 149.25% 110.40% 126.69% 117.01% 100.00%
NP to SH 167,732 117,667 89,870 66,480 76,289 70,458 60,215 18.60%
  YoY % 42.55% 30.93% 35.18% -12.86% 8.28% 17.01% -
  Horiz. % 278.56% 195.41% 149.25% 110.40% 126.69% 117.01% 100.00%
Tax Rate 32.53 % 33.79 % 22.42 % 36.68 % 30.21 % 30.54 % 31.15 % 0.72%
  YoY % -3.73% 50.71% -38.88% 21.42% -1.08% -1.96% -
  Horiz. % 104.43% 108.48% 71.97% 117.75% 96.98% 98.04% 100.00%
Total Cost 1,236,373 1,248,348 1,216,902 1,127,317 1,072,157 1,043,162 1,016,020 3.32%
  YoY % -0.96% 2.58% 7.95% 5.14% 2.78% 2.67% -
  Horiz. % 121.69% 122.87% 119.77% 110.95% 105.53% 102.67% 100.00%
Net Worth 3,965,873 3,628,616 3,266,391 3,022,292 2,725,213 2,433,637 2,103,545 11.14%
  YoY % 9.29% 11.09% 8.08% 10.90% 11.98% 15.69% -
  Horiz. % 188.53% 172.50% 155.28% 143.68% 129.55% 115.69% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 3,965,873 3,628,616 3,266,391 3,022,292 2,725,213 2,433,637 2,103,545 11.14%
  YoY % 9.29% 11.09% 8.08% 10.90% 11.98% 15.69% -
  Horiz. % 188.53% 172.50% 155.28% 143.68% 129.55% 115.69% 100.00%
NOSH 176,890 176,747 174,954 173,894 169,795 167,837 162,435 1.43%
  YoY % 0.08% 1.02% 0.61% 2.41% 1.17% 3.33% -
  Horiz. % 108.90% 108.81% 107.71% 107.05% 104.53% 103.33% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 11.95 % 8.61 % 6.88 % 5.57 % 6.64 % 6.33 % 5.59 % 13.49%
  YoY % 38.79% 25.15% 23.52% -16.11% 4.90% 13.24% -
  Horiz. % 213.77% 154.03% 123.08% 99.64% 118.78% 113.24% 100.00%
ROE 4.23 % 3.24 % 2.75 % 2.20 % 2.80 % 2.90 % 2.86 % 6.73%
  YoY % 30.56% 17.82% 25.00% -21.43% -3.45% 1.40% -
  Horiz. % 147.90% 113.29% 96.15% 76.92% 97.90% 101.40% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 793.77 772.86 746.92 686.51 676.37 663.51 662.56 3.05%
  YoY % 2.71% 3.47% 8.80% 1.50% 1.94% 0.14% -
  Horiz. % 119.80% 116.65% 112.73% 103.61% 102.08% 100.14% 100.00%
EPS 94.82 66.57 51.37 38.23 44.93 41.98 37.07 16.93%
  YoY % 42.44% 29.59% 34.37% -14.91% 7.03% 13.25% -
  Horiz. % 255.79% 179.58% 138.58% 103.13% 121.20% 113.25% 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 22.4200 20.5300 18.6700 17.3800 16.0500 14.5000 12.9500 9.57%
  YoY % 9.21% 9.96% 7.42% 8.29% 10.69% 11.97% -
  Horiz. % 173.13% 158.53% 144.17% 134.21% 123.94% 111.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 176,888
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 793.78 772.24 738.75 674.89 649.25 629.56 608.42 4.53%
  YoY % 2.79% 4.53% 9.46% 3.95% 3.13% 3.47% -
  Horiz. % 130.47% 126.93% 121.42% 110.93% 106.71% 103.47% 100.00%
EPS 94.82 66.52 50.81 37.58 43.13 39.83 34.04 18.60%
  YoY % 42.54% 30.92% 35.20% -12.87% 8.29% 17.01% -
  Horiz. % 278.55% 195.42% 149.27% 110.40% 126.70% 117.01% 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 22.4201 20.5135 18.4658 17.0858 15.4064 13.7580 11.8919 11.14%
  YoY % 9.29% 11.09% 8.08% 10.90% 11.98% 15.69% -
  Horiz. % 188.53% 172.50% 155.28% 143.68% 129.55% 115.69% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 14.1000 14.0000 12.7000 12.9000 10.0600 11.7800 12.7000 -
P/RPS 1.78 1.81 1.70 1.88 1.49 1.78 1.92 -1.25%
  YoY % -1.66% 6.47% -9.57% 26.17% -16.29% -7.29% -
  Horiz. % 92.71% 94.27% 88.54% 97.92% 77.60% 92.71% 100.00%
P/EPS 14.87 21.03 24.72 33.74 22.39 28.06 34.26 -12.98%
  YoY % -29.29% -14.93% -26.73% 50.69% -20.21% -18.10% -
  Horiz. % 43.40% 61.38% 72.15% 98.48% 65.35% 81.90% 100.00%
EY 6.73 4.76 4.04 2.96 4.47 3.56 2.92 14.92%
  YoY % 41.39% 17.82% 36.49% -33.78% 25.56% 21.92% -
  Horiz. % 230.48% 163.01% 138.36% 101.37% 153.08% 121.92% 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 0.63 0.68 0.68 0.74 0.63 0.81 0.98 -7.09%
  YoY % -7.35% 0.00% -8.11% 17.46% -22.22% -17.35% -
  Horiz. % 64.29% 69.39% 69.39% 75.51% 64.29% 82.65% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 27/08/20 22/08/19 20/08/18 17/08/17 18/08/16 26/08/15 28/08/14 -
Price 13.4800 13.8000 12.6000 14.5200 10.2200 10.1800 12.9800 -
P/RPS 1.70 1.79 1.69 2.12 1.51 1.53 1.96 -2.34%
  YoY % -5.03% 5.92% -20.28% 40.40% -1.31% -21.94% -
  Horiz. % 86.73% 91.33% 86.22% 108.16% 77.04% 78.06% 100.00%
P/EPS 14.22 20.73 24.53 37.98 22.75 24.25 35.01 -13.93%
  YoY % -31.40% -15.49% -35.41% 66.95% -6.19% -30.73% -
  Horiz. % 40.62% 59.21% 70.07% 108.48% 64.98% 69.27% 100.00%
EY 7.03 4.82 4.08 2.63 4.40 4.12 2.86 16.16%
  YoY % 45.85% 18.14% 55.13% -40.23% 6.80% 44.06% -
  Horiz. % 245.80% 168.53% 142.66% 91.96% 153.85% 144.06% 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 0.60 0.67 0.67 0.84 0.64 0.70 1.00 -8.15%
  YoY % -10.45% 0.00% -20.24% 31.25% -8.57% -30.00% -
  Horiz. % 60.00% 67.00% 67.00% 84.00% 64.00% 70.00% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

614  229  596  731 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EFRAME 0.37+0.025 
 AT 0.09+0.01 
 KANGER 0.17-0.005 
 VC 0.055+0.005 
 MAHSING 1.00+0.02 
 VIVOCOM 0.0450.00 
 LUSTER 0.170.00 
 MRDIY 1.74-0.01 
 MLAB 0.020.00 
 SUPERMX 9.78+0.57 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
2. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
3. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
4. Traders Brief 27 Oct 2020 - Volatility Ahead Amid Internal and External Headwinds HLBank Research Highlights
5. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
7. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
8. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS