Stock Price Target

Recent Price Targets: [Sign In or Register (FREE) to view]
Last Price Avg Target Price   Upside/Downside Price Call
12.80 17.20     +4.40 (34.38%)
* Average Target Price, Price Call and Upside/Downside are derived from Price Targets in the past 6 months.
** Price Targets are adjusted for Bonus Issue, Shares Split & Shares Consolidation (where applicable).
Date Open Price Target Price Upside/Downside Price Call Source News
25/11/2021 13.00 17.70 +4.70 (36.15%) BUY AmInvest Price Target News
26/08/2021 12.86 17.70 +4.84 (37.64%) BUY AmInvest Price Target News
20/05/2021 13.10 17.50 +4.40 (33.59%) BUY AmInvest Price Target News
20/05/2021 13.10 16.40 +3.30 (25.19%) BUY AffinHwang Price Target News
25/02/2021 13.80 17.50 +3.70 (26.81%) BUY AmInvest Price Target News
25/02/2021 13.80 16.40 +2.60 (18.84%) BUY AffinHwang Price Target News

Price Target Research Article/News (past 6 months)
25/11/2021  AmInvest Allianz Malaysia - Annualized new premium growth for life business continues to be ahead of industry
26/08/2021  AmInvest Allianz Malaysia - Stronger business activity; narrowed fair value losses on investments for life business
20/05/2021  AmInvest Allianz Malaysia - Stronger top line, but dented by ALIM’s fair value losses
20/05/2021  AffinHwang Allianz Malaysia - In-line With Expectations; Weak 1Q21 Could be One-off
25/02/2021  AmInvest Allianz Malaysia - Strong GWP growth with lower net claims
25/02/2021  AffinHwang Allianz Malaysia - Outperformed Expectations; Higher 4Q20 Net Profit

  6 people like this.
Rambutan9 Auditor, thank you for your prompt and insightful explanation.
22/10/2021 9:10 PM
auditorandconsultant Allianz is going to start its engine and fly high very soon. Slowly going up to RM13.18 from RM12.62 in mid of September 2021.

Those not yet invest but are keen to earn together, hopefully you can join us before Allianz price breaks RM14 soon

每天很像乌龟一样慢慢爬上来,但是引擎开始启动了,很快会突破RM14 ,看好年底或靠近宣布分股息的一月会突破RM16。大家一起赚钱啊。

23/10/2021 11:56 PM
million76 10-Year bond is in uptrend and this is not good for Allianz
24/10/2021 7:40 PM
Papayashot May I know, normally for fund managers like those in big company such as ALLIANZ, etc. how to survive in bond market as the interest % is fluctuating? I am sure they've some ways to protect themselves?
25/10/2021 2:17 PM
wsb_investor Actuaries will always ensure asset-liability matching, by dollar duration.
25/10/2021 4:41 PM
Papayashot Can you elaborate more @wsb_investor? If bond % high, how to manage that normally?
25/10/2021 4:57 PM
wsb_investor Allianz Life EV is now 3.3bil (Jun 2021), vs 2.6bil (Jun 2020) https://www.bursamarketplace.com/mkt/tools/research/ch=research&pg=research&ac=1514989&bb=1538052
29/10/2021 10:21 PM
auditorandconsultant 这个年底或一月,我深信有重头戏看。今年2021年全年成绩必定比往年好。


我看好2022年可以给出的股息可以高达70-80cents ,大家拭目以待吧。


Anyway, Allianz is very much Undervalued.

No problem to buy and collect more at this price. I will just wait for Allianz to fly again
30/10/2021 2:33 PM
observatory @wsb_investor,

Can the EV be calculated approximately as Jun 2021 EV = Jun 2020 EV + NBV created during the interim 12 month?

Given Maybank estimated Jun 2020 EV as RM2.6b, and the NBV during the last 4 quarters is only RM300m, such calculation will only yield an EV of RM2.9b instead of RM3.3b.

I suppose changes in interest rate do not affect the EV greatly as you've explained the management will ensure asset-liability matching, right?

Besides how could EV increase by 3.3/2.6 - 1 = 27% in the 12 month period during the pandemic?

I'm mystified by how analysts estimate the EV.
30/10/2021 3:27 PM
wsb_investor EV is calculated by Allianz actuaries, not estimated by analysts. All else equal, then yes, Jun 2021 EV = Jun 2020 EV + NBV - profit release, including discounting effect. However, there is medical repricing going on, and will also increase the EV.
30/10/2021 10:15 PM
observatory @wsb_investor, thanks for the feedback. What are the examples of profit release?

For medical repricing, aren't the projected higher premiums in future years meant offset by the higher expected medical cost, such that the net effect to EV is about zero? Would regulator intervene if insurance companies increase their profits by charging higher premium than necessary (to contain medical cost inflation)?
30/10/2021 10:41 PM
wsb_investor typically medical repricing will only lead to higher EV, many insurers get away by saying they target a similar level of margin (in %), but withhold the information that they earning higher in absolute amount (hence higher EV).
31/10/2021 11:11 PM
observatory Hong Kong regulators have tightened regulations on investment-linked insurance policies. Insurance companies are told to stop charging consumers excessively high fees and surrender charges.


Is the situation similar in Malaysia, and therefore one day our local regulator may take action too?

Personally I have an investment linked policy bought many years ago at a time I had little investment knowledge. Looking back I feel it was a poor decision.
02/11/2021 11:49 PM
BrunoMars Post removed. Why?
02/11/2021 11:57 PM
observatory Affin Hwang has published a report on insurance sector on 8 Nov. Among others, it has touched on the transition from MFRS4 to MFRS17. The subject is very technical for me. But I summarize my key learnings for your comments.

(1) Life and Takaful players will be most affected. The upfront recognition of premiums received for longer duration contracts as income is no longer permitted under MFRS 17.

(2) Insurance liabilities will be measured at a ‘current fulfilment value’, (the current estimates of amounts the company expects to collect from insurance premiums and payout for claims, benefits and expenses, including an adjustment for the timing and risk of those amounts) along with the ‘contractual service margin’ (CSM) - that is, the expected profit for providing insurance coverage.

(3) The formats of income statement and balance sheet will change drastically.

(4) Embedded value (not required to be disclosed by Malaysia’s life insurers) may be eliminated under IFRS17.

(5) Affin has slashed its TP for Syarikat Takaful from RM5.60 to RM3.80. It expects “contractual service margin impact of 30% from 2023E retained earnings as the Day-1 impact of the MFRS 17 adoption.”.

Given Syarikat Takaful has ~RM1.2 billion retained earning as of 2020, does Affin expect a one time charge of ~RM400 million on 1 Jan 2023?
Given the annual PBT is only about RM400 million, does it mean an entire year of profit get wiped out?

(6) Affin also assumes a 20% reduction in the Allianz Malaysia's estimated EV of RM3 billion. TP is reduced from RM16.40 to RM14.00. Downgraded from Buy to Hold.

A RM600m Day 1 charge on Allianz?

Even though this is just reshuffling of accounting numbers, the magnitude is still mind boggling. Could it be that large for both firms? Do I miss out something?
10/11/2021 10:42 PM
Papayashot Previously @limyuwei gave us a detailed explanation on IFRS17 impact on Allianz.. Hopefully he/she is here to enlighten
10/11/2021 10:59 PM
Papayashot Point 4 & 6 seem contradictory?
(4) Embedded value (not required to be disclosed by Malaysia’s life insurers) may be eliminated under IFRS17.
(6) Affin also assumes a 20% reduction in the Allianz Malaysia's estimated EV of RM3 billion.

If EV is eliminated, why Affin assumes 20% reduction of EV?? I am confused
10/11/2021 11:21 PM
observatory @Papayashot,

I recall the long discussion. There seem to be some forumers with good knowledge here. Hope they can share their view.

(4) and (6) are not contradictory. EV is the current way of valuing life insurers, though the disclosure is not required in Malaysia. According to Affin, in the future EV may be eliminated (but no final decision yet; still under debate).

So there are two sets of valuation method. Currently analysts use old valuation method. Maybank, Affin, Am and RHB all value Allianz Life by assigning EV to it. What Affin does is to assume the MFRS17 impact under the old valuation framework.
10/11/2021 11:44 PM
Papayashot As far as I know, ILP profit will be recognized faster under IFRS17. Please correct me if I am wrong..

But, I am unsure about the impact of IFRS 17 on Allianz's book value. Will some portions of the retained earnings be converted to contract liabilities?

Hopefully some insurance experts can shed some lights.
10/11/2021 11:53 PM
observatory These analysts are just generalists covering financial sector. They are not actuarial people. I'm not sure whether they get their assumption from industry people or created out of thin air so that their revised TPs do not appear too far off from current market prices.

I hope to get some knowledgeable views to confirm whether this should be represented as a one time hit to profit comes Jan 2023; and are the order of magnitude of RM400m and RM600m hit to Syarikat Takaful and Allianz book value seem reasonable.
11/11/2021 12:01 AM
wsb_investor Where can I get a copy of that affin hwang report?
11/11/2021 9:32 AM
wsb_investor EV wont change due to IFRS17. EV is EV, IFRS17 is IFRS17. "20% reduction of EV due to IFRS17" that is a wrong statement.
11/11/2021 9:52 AM
observatory @wsb_investor, i3 doesn't allow me to upload the link here. I've messaged you separately.
11/11/2021 9:59 AM
observatory Look forward to your opinion. This is the first report I come across that quantifies the magnitude of impact.
11/11/2021 10:04 AM
wsb_investor Quite poorly written, and she seems just clueless about IFRS17. For the medical inflation and ability to reprice, yes that will be a key concern, but wont be a big issue. Insurers will just exit if not allow to reprice when combine ratio > 100%, and no one will allow this to happen. Recently, Singapore mandatory all insurers abolish cashless medical plan and that's more likely will be the approach BNM is going to take. *Premium for 5% co-pay plan can be 20-30% cheaper vs cashless plan.
11/11/2021 11:01 AM
wsb_investor https://www.asiaone.com/money/integrated-shield-plan-riders-now-require-co-payment-what-you-need-know
11/11/2021 11:03 AM
observatory Thanks for the input. Hong Leong has recently met with Syarikat Takaful management. This is their opinion today on MRFS17.

"Less concern with the adoption of MFRS17. We estimate the transition to MFRS17 accounting standard in 2023 would see earnings shrink by 11% (guidance: -15-20%) vs MFRS4 disclosure; that said, it will be applied retrospectively and the restatement of comparative financial information is required. Also, there will be a day 1 downward adjustment to retained profit for accounting modification on legacy single contribution certificates (book value is estimated to decrease by 20%). As such, MFRS17 ROE is anticipated to higher vs MFRS4 (+2ppt) but capital adequacy ratio (CAR) is poised to drop; however, the latter should stay above the 130% regulatory minimum and cash call risk is limited. In any case, the change in accounting standard does not alter the business nature and cash flow of single contribution products. Thus, we are now less concern with the adoption of MFRS17."

In other words, management guided that earning shrunk by 15% to 20% (HL expects 11%). The book value is estimated to decrease by 20% (versus Affin's estimate of 30%).

Although smaller figure but still sizeable. Not sure how much has been priced in by the market.

Wonder if Allianz would provide guidance too.
11/11/2021 11:18 AM
wsb_investor Insurance liability will change to BEL + CSM. For STMB (heavily on single premium), BEL will almost similar with existing, but additional component for CSM (can only be positive), hence downward adjustment for book Value. Basically undo day 1 gain previously, and release it over time in future. For Allianz, heavily on ILP, the contract liability currently (floored at 0) will change to negative BEL + positive CSM. It will be positive adjustment instead (release profit faster).
13/11/2021 10:29 AM
observatory @wsb_investor, thanks for the explanation.

It’s quite technical, but let me try to rephrase to see if I get your points.

Under IFRS17, insurance liability = Contractual Service Margin (CSM) + Best Estimate Liability (BEL, which is equal to PV of cash flows)

Moving from IRFS4 to IIFRS17, BEL is (almost) unchanged for existing contracts. But CSM should have a positive value as it represents profits to be released in future years over the life of those contracts.

However, for single premium products sold before 2023, their profits have already recognized on Day 1. These profits have been booked under the retained earnings on the equity side.

To “restore” a positive value in CSM for products already sold before 2023, there should be a corresponding reduction in equity.

This is because in accounting, (a) equity + (b) insurance liabilities + (c) non-insurance related liabilities = (d) asset. Given that (c) and (d) are unchanged, the sum of (a) and (b) must be constant. When (b) is increased, (a) must be reduced accordingly.

Given STMB has higher single premium products, the effect will be larger.

But no such problems for ILPs where premiums are paid annually.

In fact you mentioned before, under today practice, costs are booked up front for ILPs. As a result, newly sold ILPs have the effect of causing losses rather than profits in the first year. Under IFRS17, will these costs be distributed over the contract lifetime too? If yes, would there be an opposite effect where cost before 2023 gets reversed under IFRS17?
13/11/2021 2:58 PM
wsb_investor That cost impact is minimal. Operationally, that will depend on how you want to set the transition CSM (there are multiple approaches). You can set it to super high, normal, or super low. For STMB, since the BEL & CSM both always positive, so doesn't matter how they set CSM, confirm will be a hit to equity. For Allianz, BEL for ILPs almost always negative. Unless the CSM is set to be artificially super high (unlikely), otherwise BEL+CSM will still be a negative for Allianz, and hence higher equity value. Typically, conventional insurers aim to just be balance.
14/11/2021 11:26 AM
observatory While there is a one time reduction in STMB equity, I wonder what is the implication of ROE post IFRS 17.

Granted ROE may not be a useful indicator under IFRS4 since the definition of profit is misleading. But with a more realistic definition of profit under IRFS 17, can I say that after 2023, ROE becomes a true indicator on return on shareholders’ capital?

Given ROE = net profit/ equity, as long as STMB’s one-time equity reduction is larger than the fall in profit under IFRS17 (will profit fall much?), ROE will actually increase.

Currently STMB already has the highest ROE among insurers. What does it mean if it has an even higher ROE under IRFS17?
14/11/2021 2:59 PM
observatory In future civil servants can "purchase motor vehicle takaful coverage together with road tax renewal by way of an interest free Shariah compliant Qard loan facility that enables instalment payments via a salary deduction plan of up to 10 months"


A logical extension of MYEG online road tax renewal. What is the implication for motor insurance market? Besides Allianz does not have Takaful license.
24/11/2021 2:51 PM
wsb_investor Allianz never rely on online sales (they should), and typically people that renew online will buy direct (-10%) instead of through MYEG (without reduction of comm).
24/11/2021 2:59 PM
wsb_investor https://www.allianz.com.my/content/dam/onemarketing/azmb/wwwallianzcommy/pdf/investor-updates/2021/2021_Q3_AMB_Analyst_Briefing.pdf
24/11/2021 7:07 PM
Papayashot Hi, can anyone pls advise on the investment holding segment of Allianz Malaysia? Investment income 3 million, but PBT is -11.9mil !! I think this is the highest recorded loss before tax reported for investment holding segment of AMB since the past 8 quarters. The Management told that it is due to larger management expenses. Can anyone please explain how they work out the figure? Any impact of IFRS17 on this segment?
24/11/2021 7:45 PM
wsb_investor IFRS17 only for insurance liabilities
24/11/2021 9:47 PM
Papayashot hi wsb_investor, may I know why the investment holding segment keep on making loss all this while?

For this quarter, the loss even worsen to 11 mil.
24/11/2021 10:01 PM
observatory I also want to understand the significance of investment holding segment.

Meanwhile a few notes and questions on the life insurance segment.

Market share in 3M21, 6M21 and 9M21 has grown from 8.8%, 9.0% to 9.2%

ANP increased by 32.0%. Investment-linked ANP increased by 42.2% --> Are investment-linked products more profitable? Does it mean more profitable products are growing faster?

Quarterly NBV (RM million):
1Q20 50.1
2Q20 35.0
3Q20 80.8
4Q40 73.1
1Q21 82.6
2Q21 63.9
3Q21 66.0

Can we say the NBV result is good considering it has grown QoQ despite 3Q21 was a lockdown quarter?

Besides 9M21 NBV at RM212.5 million versus 9M20 at RM 165.9 million means a 28% YoY growth. If the post lockdown 4Q21 can deliver stronger growth, may be we can see 2021 NBV touching RM300 million?

If apply the Allianz Ayudhya example shared by wsb_investor earlier, at 10X multiplier that will contribute ~RM3 billion market cap versus current MC at ~RM4.5 billion (inclusive of ICPS)
25/11/2021 12:21 AM
Papayashot Hi observatory, I am wondering, what's the use of all this growing ANP and NBV of Life Segment, and meanwhile all the life's profit is dragged by the fluctuating bond interest % (fair value loss)? I am bit puzzled in fact. Reporting increasing premium y-o-y, but once interest % goes up, all the profit masuk longkang.. What's the rationale behind all this number game and I am wondering whether there is a more effective way to understand the whole picture on whether an insurance company is doing well or not?
25/11/2021 1:08 AM
wsb_investor Yup, GI book value of 3b (before multiplier), Life EV of 3.3b and Life NBV of ~300m (before multiplier), get the market average multiplier and do the math.
25/11/2021 9:36 AM
observatory @Papayashot, I’m not too concerned about fair value changes due to large swing in bond yield. Looking at historical record, drastic changes in bond yield is not a regular phenomenon (hopefully not!)


Besides, I think it was explained here before that interest rate changes also have an offsetting effect on liability. Just that I don’t know how to pin point the change in the liability side. Can anyone elaborate on that?

I like to think NBV as addition of future profits to the "profit reservoir". So it's important.

Of course these future profits are calculated by actuarists based on methodology and their assumptions. Not sure if BNM dictates the parameters in NBV computation. But Allianz being a subsidiary of Allianz SE it believe has to follow its parent’s way, and somehow comply to a “global standard”?

Just wonder historically how often that insurance firms find their calculations made by actuarists in an earlier age turn out to be very different at a later age. Any such example @wsb_investor?
25/11/2021 9:37 AM
wsb_investor Under/overstatement of EV/NBV very unlikely for MNC like AIA, Pru, Allianz.
25/11/2021 10:12 AM
observatory @wsb_investor, it seems that paying too much attention to life insurance quarterly core PBT could be a distraction. Not to mention PBT that incorporates fluctuation in investment gain/ loss.

Would you agree with this view?

My reasoning is this. On the revenue side, other than single premium products (account for only 17% of GWP in 9M21), other policies have been written years before. Their quarterly revenue contribution should be predictable right? For example, ALIM quarterly gross earned premium for the last 4 quarters are within the range of RM753m to RM826m, a variation of less than 10%.

I suppose on the cost side they are exposed to the rise and fall of claims, management expenses etc. Core PBT in the last 4 quarters vary between RM43m and RM69m. However the quarterly cost are rather stable in the low RM700 million range. The seemingly larger swing in core PBT is due to the relatively thin (<10%) PBT margin.

When you look at the life insurance core PBT, what are the factors you will look at to gauge the performance?
25/11/2021 4:32 PM
wsb_investor No one will care about PBT margin, that doesn't reflect anything remotely close with how life insurance operates, and hence this PBT margin will be gone in IFRS17. For core PBT, yes that will be helpful, however as mentioned before, new business sold will incur losses in early period. Say a profit pattern of -100, 20, 20, 20, 20, 20, 20...., stack up for multiple years of new business, it will be -100, -80, -60, -40, -20, 0, 20, 40, 60, 80..... Say on the year where the profit = 60, the profit coming from existing block is actually 160, but drag down to 60 due to first year acquisition cost of new business. This is still on the assumption that new business volume doesn't increase. In reality, new business typically grow with 10% a year.
25/11/2021 10:31 PM
Papayashot Hi wsb_investor, under IFRS17, new business sold in early period still considered loss ah?
25/11/2021 10:40 PM
wsb_investor no more loss under IFRS17
25/11/2021 11:11 PM
observatory @wsb_investor, thank you for the explanation.

Based on what you've said, IFRS17 should have been implemented long ago. It will save everyone from major misunderstanding. For example Affin assigned a RM8.4 TP to STMB in late 2019 based on 4.75X book value. Now it's RM3.8. Despite the pandemic the impact to insurance sector isn't that great. May be this can explain the constant share disposal by STMB insiders!
26/11/2021 12:29 PM
Papayashot May I know how core profit is calculated? Can anyone advise?
26/11/2021 9:03 PM
observatory @Papayashot, I only have a basic understanding that Core PBT = PBT - fair value effects - tax impact. The result is presented this way in page 7 and 8 of analyst briefing slides.

Not sure about the detailed calculation.
27/11/2021 12:20 PM
wsb_investor The fair value you typically saw in analyst briefing slides coming from the assets side. For core PBT, some insurers (not sure with allianz) will assume a long term interest rate/no change in interest rate when calculate the liability. The impact is generally relatively minimal.
27/11/2021 4:51 PM

I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends

583  414  519  793 

Top 10 Active Counters
 AT 0.0550.00 
 CAREPLS 1.32+0.10 
 TOPGLOV 3.19+0.55 
 LKL 0.11+0.01 
 DNEX 0.795-0.02 
 RUBEREX 0.715+0.14 
 VSOLAR 0.0150.00 
 SUPERMX 2.15+0.30 
 BCMALL 0.065+0.015 
 HLT 0.665+0.145 


1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!