Highlights

[ALLIANZ] YoY Quarter Result on 2019-03-31 [#1]

Stock [ALLIANZ]: ALLIANZ MALAYSIA BHD
Announcement Date 23-May-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Mar-2019  [#1]
Profit Trend QoQ -     -1.12%    YoY -     13.40%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 1,344,295 1,271,406 1,208,937 1,167,293 1,099,990 1,016,530 862,077 7.68%
  YoY % 5.73% 5.17% 3.57% 6.12% 8.21% 17.92% -
  Horiz. % 155.94% 147.48% 140.24% 135.40% 127.60% 117.92% 100.00%
PBT 151,240 127,630 108,663 114,997 112,419 124,010 78,742 11.49%
  YoY % 18.50% 17.45% -5.51% 2.29% -9.35% 57.49% -
  Horiz. % 192.07% 162.09% 138.00% 146.04% 142.77% 157.49% 100.00%
Tax -52,323 -40,398 -41,489 -41,818 -38,778 -37,793 -25,022 13.08%
  YoY % -29.52% 2.63% 0.79% -7.84% -2.61% -51.04% -
  Horiz. % 209.11% 161.45% 165.81% 167.12% 154.98% 151.04% 100.00%
NP 98,917 87,232 67,174 73,179 73,641 86,217 53,720 10.71%
  YoY % 13.40% 29.86% -8.21% -0.63% -14.59% 60.49% -
  Horiz. % 184.13% 162.38% 125.04% 136.22% 137.08% 160.49% 100.00%
NP to SH 98,917 87,232 67,174 73,179 73,641 86,217 53,720 10.71%
  YoY % 13.40% 29.86% -8.21% -0.63% -14.59% 60.49% -
  Horiz. % 184.13% 162.38% 125.04% 136.22% 137.08% 160.49% 100.00%
Tax Rate 34.60 % 31.65 % 38.18 % 36.36 % 34.49 % 30.48 % 31.78 % 1.43%
  YoY % 9.32% -17.10% 5.01% 5.42% 13.16% -4.09% -
  Horiz. % 108.87% 99.59% 120.14% 114.41% 108.53% 95.91% 100.00%
Total Cost 1,245,378 1,184,174 1,141,763 1,094,114 1,026,349 930,313 808,357 7.47%
  YoY % 5.17% 3.71% 4.36% 6.60% 10.32% 15.09% -
  Horiz. % 154.06% 146.49% 141.24% 135.35% 126.97% 115.09% 100.00%
Net Worth 3,485,076 3,215,121 2,949,610 2,710,772 2,378,602 2,086,314 1,893,292 10.70%
  YoY % 8.40% 9.00% 8.81% 13.96% 14.01% 10.20% -
  Horiz. % 184.07% 169.82% 155.79% 143.18% 125.63% 110.20% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 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
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 3,485,076 3,215,121 2,949,610 2,710,772 2,378,602 2,086,314 1,893,292 10.70%
  YoY % 8.40% 9.00% 8.81% 13.96% 14.01% 10.20% -
  Horiz. % 184.07% 169.82% 155.79% 143.18% 125.63% 110.20% 100.00%
NOSH 176,728 175,211 173,710 169,317 167,861 162,612 158,700 1.81%
  YoY % 0.87% 0.86% 2.59% 0.87% 3.23% 2.47% -
  Horiz. % 111.36% 110.40% 109.46% 106.69% 105.77% 102.47% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 7.36 % 6.86 % 5.56 % 6.27 % 6.69 % 8.48 % 6.23 % 2.82%
  YoY % 7.29% 23.38% -11.32% -6.28% -21.11% 36.12% -
  Horiz. % 118.14% 110.11% 89.25% 100.64% 107.38% 136.12% 100.00%
ROE 2.84 % 2.71 % 2.28 % 2.70 % 3.10 % 4.13 % 2.84 % -
  YoY % 4.80% 18.86% -15.56% -12.90% -24.94% 45.42% -
  Horiz. % 100.00% 95.42% 80.28% 95.07% 109.15% 145.42% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 760.66 725.64 695.95 689.41 655.29 625.13 543.21 5.77%
  YoY % 4.83% 4.27% 0.95% 5.21% 4.82% 15.08% -
  Horiz. % 140.03% 133.58% 128.12% 126.91% 120.63% 115.08% 100.00%
EPS 55.97 49.79 38.67 43.22 43.87 53.02 33.85 8.74%
  YoY % 12.41% 28.76% -10.53% -1.48% -17.26% 56.63% -
  Horiz. % 165.35% 147.09% 114.24% 127.68% 129.60% 156.63% 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 19.7200 18.3500 16.9800 16.0100 14.1700 12.8300 11.9300 8.73%
  YoY % 7.47% 8.07% 6.06% 12.99% 10.44% 7.54% -
  Horiz. % 165.30% 153.81% 142.33% 134.20% 118.78% 107.54% 100.00%
Adjusted Per Share Value based on latest NOSH - 176,767
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 760.49 719.25 683.91 660.35 622.28 575.07 487.69 7.68%
  YoY % 5.73% 5.17% 3.57% 6.12% 8.21% 17.92% -
  Horiz. % 155.94% 147.48% 140.23% 135.40% 127.60% 117.92% 100.00%
EPS 55.96 49.35 38.00 41.40 41.66 48.77 30.39 10.71%
  YoY % 13.39% 29.87% -8.21% -0.62% -14.58% 60.48% -
  Horiz. % 184.14% 162.39% 125.04% 136.23% 137.08% 160.48% 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 19.7156 18.1884 16.6864 15.3352 13.4561 11.8026 10.7106 10.70%
  YoY % 8.40% 9.00% 8.81% 13.96% 14.01% 10.20% -
  Horiz. % 184.08% 169.82% 155.79% 143.18% 125.63% 110.20% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 14.5000 11.6200 11.5600 10.7200 12.5400 10.2600 8.3900 -
P/RPS 1.91 1.60 1.66 1.55 1.91 1.64 1.54 3.65%
  YoY % 19.37% -3.61% 7.10% -18.85% 16.46% 6.49% -
  Horiz. % 124.03% 103.90% 107.79% 100.65% 124.03% 106.49% 100.00%
P/EPS 25.91 23.34 29.89 24.80 28.58 19.35 24.79 0.74%
  YoY % 11.01% -21.91% 20.52% -13.23% 47.70% -21.94% -
  Horiz. % 104.52% 94.15% 120.57% 100.04% 115.29% 78.06% 100.00%
EY 3.86 4.28 3.35 4.03 3.50 5.17 4.03 -0.72%
  YoY % -9.81% 27.76% -16.87% 15.14% -32.30% 28.29% -
  Horiz. % 95.78% 106.20% 83.13% 100.00% 86.85% 128.29% 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 0.74 0.63 0.68 0.67 0.88 0.80 0.70 0.93%
  YoY % 17.46% -7.35% 1.49% -23.86% 10.00% 14.29% -
  Horiz. % 105.71% 90.00% 97.14% 95.71% 125.71% 114.29% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 23/05/19 28/05/18 30/05/17 27/05/16 27/05/15 28/05/14 17/05/13 -
Price 13.1800 13.1600 12.5200 9.9200 12.8000 10.4000 9.5000 -
P/RPS 1.73 1.81 1.80 1.44 1.95 1.66 1.75 -0.19%
  YoY % -4.42% 0.56% 25.00% -26.15% 17.47% -5.14% -
  Horiz. % 98.86% 103.43% 102.86% 82.29% 111.43% 94.86% 100.00%
P/EPS 23.55 26.43 32.38 22.95 29.18 19.62 28.06 -2.88%
  YoY % -10.90% -18.38% 41.09% -21.35% 48.73% -30.08% -
  Horiz. % 83.93% 94.19% 115.40% 81.79% 103.99% 69.92% 100.00%
EY 4.25 3.78 3.09 4.36 3.43 5.10 3.56 3.00%
  YoY % 12.43% 22.33% -29.13% 27.11% -32.75% 43.26% -
  Horiz. % 119.38% 106.18% 86.80% 122.47% 96.35% 143.26% 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 0.67 0.72 0.74 0.62 0.90 0.81 0.80 -2.91%
  YoY % -6.94% -2.70% 19.35% -31.11% 11.11% 1.25% -
  Horiz. % 83.75% 90.00% 92.50% 77.50% 112.50% 101.25% 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.
 


 

245  419  478  738 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GREATEC 0.81+0.07 
 HSI-C5P 0.225-0.02 
 EKOVEST 0.83-0.01 
 HSI-H6P 0.34+0.02 
 IWCITY 0.995+0.005 
 INARI 1.46-0.11 
 LAMBO 0.06-0.005 
 MYEG 1.44-0.04 
 ECONBHD 0.725-0.005 
 MTRONIC-WA 0.0250.00 
Partners & Brokers