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
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 1,484,706 1,344,295 1,271,406 1,208,937 1,167,293 1,099,990 1,016,530 6.51%
  YoY % 10.44% 5.73% 5.17% 3.57% 6.12% 8.21% -
  Horiz. % 146.06% 132.24% 125.07% 118.93% 114.83% 108.21% 100.00%
PBT 91,947 151,240 127,630 108,663 114,997 112,419 124,010 -4.86%
  YoY % -39.20% 18.50% 17.45% -5.51% 2.29% -9.35% -
  Horiz. % 74.14% 121.96% 102.92% 87.62% 92.73% 90.65% 100.00%
Tax -12,447 -52,323 -40,398 -41,489 -41,818 -38,778 -37,793 -16.88%
  YoY % 76.21% -29.52% 2.63% 0.79% -7.84% -2.61% -
  Horiz. % 32.93% 138.45% 106.89% 109.78% 110.65% 102.61% 100.00%
NP 79,500 98,917 87,232 67,174 73,179 73,641 86,217 -1.34%
  YoY % -19.63% 13.40% 29.86% -8.21% -0.63% -14.59% -
  Horiz. % 92.21% 114.73% 101.18% 77.91% 84.88% 85.41% 100.00%
NP to SH 79,500 98,917 87,232 67,174 73,179 73,641 86,217 -1.34%
  YoY % -19.63% 13.40% 29.86% -8.21% -0.63% -14.59% -
  Horiz. % 92.21% 114.73% 101.18% 77.91% 84.88% 85.41% 100.00%
Tax Rate 13.54 % 34.60 % 31.65 % 38.18 % 36.36 % 34.49 % 30.48 % -12.64%
  YoY % -60.87% 9.32% -17.10% 5.01% 5.42% 13.16% -
  Horiz. % 44.42% 113.52% 103.84% 125.26% 119.29% 113.16% 100.00%
Total Cost 1,405,206 1,245,378 1,184,174 1,141,763 1,094,114 1,026,349 930,313 7.11%
  YoY % 12.83% 5.17% 3.71% 4.36% 6.60% 10.32% -
  Horiz. % 151.05% 133.87% 127.29% 122.73% 117.61% 110.32% 100.00%
Net Worth 3,739,429 3,485,076 3,215,121 2,949,610 2,710,772 2,378,602 2,086,314 10.20%
  YoY % 7.30% 8.40% 9.00% 8.81% 13.96% 14.01% -
  Horiz. % 179.24% 167.04% 154.11% 141.38% 129.93% 114.01% 100.00%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 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
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 3,739,429 3,485,076 3,215,121 2,949,610 2,710,772 2,378,602 2,086,314 10.20%
  YoY % 7.30% 8.40% 9.00% 8.81% 13.96% 14.01% -
  Horiz. % 179.24% 167.04% 154.11% 141.38% 129.93% 114.01% 100.00%
NOSH 176,888 176,728 175,211 173,710 169,317 167,861 162,612 1.41%
  YoY % 0.09% 0.87% 0.86% 2.59% 0.87% 3.23% -
  Horiz. % 108.78% 108.68% 107.75% 106.83% 104.12% 103.23% 100.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 5.35 % 7.36 % 6.86 % 5.56 % 6.27 % 6.69 % 8.48 % -7.38%
  YoY % -27.31% 7.29% 23.38% -11.32% -6.28% -21.11% -
  Horiz. % 63.09% 86.79% 80.90% 65.57% 73.94% 78.89% 100.00%
ROE 2.13 % 2.84 % 2.71 % 2.28 % 2.70 % 3.10 % 4.13 % -10.44%
  YoY % -25.00% 4.80% 18.86% -15.56% -12.90% -24.94% -
  Horiz. % 51.57% 68.77% 65.62% 55.21% 65.38% 75.06% 100.00%
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 839.34 760.66 725.64 695.95 689.41 655.29 625.13 5.03%
  YoY % 10.34% 4.83% 4.27% 0.95% 5.21% 4.82% -
  Horiz. % 134.27% 121.68% 116.08% 111.33% 110.28% 104.82% 100.00%
EPS 44.94 55.97 49.79 38.67 43.22 43.87 53.02 -2.72%
  YoY % -19.71% 12.41% 28.76% -10.53% -1.48% -17.26% -
  Horiz. % 84.76% 105.56% 93.91% 72.93% 81.52% 82.74% 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 21.1400 19.7200 18.3500 16.9800 16.0100 14.1700 12.8300 8.67%
  YoY % 7.20% 7.47% 8.07% 6.06% 12.99% 10.44% -
  Horiz. % 164.77% 153.70% 143.02% 132.35% 124.79% 110.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 176,888
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 839.34 759.97 718.76 683.44 659.90 621.85 574.67 6.51%
  YoY % 10.44% 5.73% 5.17% 3.57% 6.12% 8.21% -
  Horiz. % 146.06% 132.24% 125.07% 118.93% 114.83% 108.21% 100.00%
EPS 44.94 55.92 49.31 37.98 41.37 41.63 48.74 -1.34%
  YoY % -19.64% 13.40% 29.83% -8.19% -0.62% -14.59% -
  Horiz. % 92.20% 114.73% 101.17% 77.92% 84.88% 85.41% 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 21.1400 19.7021 18.1759 16.6749 15.3247 13.4469 11.7945 10.20%
  YoY % 7.30% 8.40% 9.00% 8.81% 13.96% 14.01% -
  Horiz. % 179.24% 167.04% 154.10% 141.38% 129.93% 114.01% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 12.4800 14.5000 11.6200 11.5600 10.7200 12.5400 10.2600 -
P/RPS 1.49 1.91 1.60 1.66 1.55 1.91 1.64 -1.58%
  YoY % -21.99% 19.37% -3.61% 7.10% -18.85% 16.46% -
  Horiz. % 90.85% 116.46% 97.56% 101.22% 94.51% 116.46% 100.00%
P/EPS 27.77 25.91 23.34 29.89 24.80 28.58 19.35 6.20%
  YoY % 7.18% 11.01% -21.91% 20.52% -13.23% 47.70% -
  Horiz. % 143.51% 133.90% 120.62% 154.47% 128.17% 147.70% 100.00%
EY 3.60 3.86 4.28 3.35 4.03 3.50 5.17 -5.85%
  YoY % -6.74% -9.81% 27.76% -16.87% 15.14% -32.30% -
  Horiz. % 69.63% 74.66% 82.79% 64.80% 77.95% 67.70% 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 0.59 0.74 0.63 0.68 0.67 0.88 0.80 -4.94%
  YoY % -20.27% 17.46% -7.35% 1.49% -23.86% 10.00% -
  Horiz. % 73.75% 92.50% 78.75% 85.00% 83.75% 110.00% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 16/06/20 23/05/19 28/05/18 30/05/17 27/05/16 27/05/15 28/05/14 -
Price 14.3000 13.1800 13.1600 12.5200 9.9200 12.8000 10.4000 -
P/RPS 1.70 1.73 1.81 1.80 1.44 1.95 1.66 0.40%
  YoY % -1.73% -4.42% 0.56% 25.00% -26.15% 17.47% -
  Horiz. % 102.41% 104.22% 109.04% 108.43% 86.75% 117.47% 100.00%
P/EPS 31.82 23.55 26.43 32.38 22.95 29.18 19.62 8.38%
  YoY % 35.12% -10.90% -18.38% 41.09% -21.35% 48.73% -
  Horiz. % 162.18% 120.03% 134.71% 165.04% 116.97% 148.73% 100.00%
EY 3.14 4.25 3.78 3.09 4.36 3.43 5.10 -7.76%
  YoY % -26.12% 12.43% 22.33% -29.13% 27.11% -32.75% -
  Horiz. % 61.57% 83.33% 74.12% 60.59% 85.49% 67.25% 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 0.68 0.67 0.72 0.74 0.62 0.90 0.81 -2.87%
  YoY % 1.49% -6.94% -2.70% 19.35% -31.11% 11.11% -
  Horiz. % 83.95% 82.72% 88.89% 91.36% 76.54% 111.11% 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
 
 

459  476  551  467 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PDZ 0.205+0.015 
 DNEX 0.25+0.035 
 DNEX-WD 0.04+0.02 
 TRIVE 0.01-0.005 
 PHB-WB 0.010.00 
 VSOLAR 0.055-0.015 
 DGB 0.045-0.005 
 AT 0.09-0.005 
 IRIS 0.28+0.005 
 PDZ-WB 0.05+0.005 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program

TOP ARTICLES

1. Are Glove Stocks still a Good Buy? Supermax as a Case Study Just for Sharing
2. WILL THIS COUNTER BENEFITS FROM THE CURRENT TECH RUN-UP & COVID-19 PANDEMIC? !!! Bursa Master
3. Supermax: Investors must be more observant - Koon Yew Yin Koon Yew Yin's Blog
4. One Month Since our BIG Call to buy BIG 4 SUPERMX, TOPGLOV, KOSSAN, HARTA... A Performance Review by The Pelham Blue Fund The Pelham Blue Fund
5. [5 JULY UPDATED] Analyst Briefing Report from Supermax Corporation Berhad - GLOVE IS GOLD Analyst Briefing Report from Supermax Corporation Berhad
6. CIMB raised HARTA target price to RM20 gloveharicut
7. Tan Sri Lim tells CNA's Melissa Goh that 2020 is going to be a record year for TOPGLOV gloveharicut
8. Daily technical highlights – (ARBB, SERBA) Kenanga Research & Investment
Partners & Brokers