[ALLIANZ] QoQ Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
17-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -0.52%
YoY- -10.58%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 5,085,624 4,800,990 4,788,164 4,805,468 4,835,748 4,678,486 4,623,892 6.55%
PBT 510,520 437,283 414,530 427,300 434,652 454,591 444,782 9.63%
Tax -161,592 -149,321 -146,290 -159,992 -165,956 -142,460 -148,580 5.76%
NP 348,928 287,962 268,240 267,308 268,696 312,131 296,202 11.55%
-
NP to SH 348,928 287,962 268,240 267,308 268,696 312,131 296,202 11.55%
-
Tax Rate 31.65% 34.15% 35.29% 37.44% 38.18% 31.34% 33.41% -
Total Cost 4,736,696 4,513,028 4,519,924 4,538,160 4,567,052 4,366,355 4,327,689 6.21%
-
Net Worth 3,215,121 3,120,801 3,089,320 3,021,077 2,949,610 2,839,266 2,827,854 8.94%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - 20,851 - - - 15,412 - -
Div Payout % - 7.24% - - - 4.94% - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 3,215,121 3,120,801 3,089,320 3,021,077 2,949,610 2,839,266 2,827,854 8.94%
NOSH 175,517 174,582 174,046 173,824 173,710 171,246 170,558 1.93%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 6.86% 6.00% 5.60% 5.56% 5.56% 6.67% 6.41% -
ROE 10.85% 9.23% 8.68% 8.85% 9.11% 10.99% 10.47% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 2,902.57 2,762.94 2,751.09 2,764.54 2,783.79 2,732.02 2,711.04 4.66%
EPS 199.16 165.33 154.12 153.78 154.68 182.27 173.67 9.56%
DPS 0.00 12.00 0.00 0.00 0.00 9.00 0.00 -
NAPS 18.35 17.96 17.75 17.38 16.98 16.58 16.58 7.00%
Adjusted Per Share Value based on latest NOSH - 173,894
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 2,855.75 2,695.92 2,688.71 2,698.43 2,715.43 2,627.13 2,596.47 6.55%
EPS 195.93 161.70 150.63 150.10 150.88 175.27 166.33 11.54%
DPS 0.00 11.71 0.00 0.00 0.00 8.65 0.00 -
NAPS 18.054 17.5243 17.3476 16.9644 16.5631 15.9434 15.8793 8.94%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 11.62 13.50 14.04 12.90 11.56 10.20 10.10 -
P/RPS 0.40 0.49 0.51 0.47 0.42 0.37 0.37 5.33%
P/EPS 5.83 8.15 9.11 8.39 7.47 5.60 5.82 0.11%
EY 17.14 12.28 10.98 11.92 13.38 17.87 17.19 -0.19%
DY 0.00 0.89 0.00 0.00 0.00 0.88 0.00 -
P/NAPS 0.63 0.75 0.79 0.74 0.68 0.62 0.61 2.17%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 28/05/18 22/02/18 22/11/17 17/08/17 30/05/17 24/02/17 29/11/16 -
Price 13.16 13.10 14.00 14.52 12.52 11.22 9.79 -
P/RPS 0.45 0.47 0.51 0.53 0.45 0.41 0.36 16.05%
P/EPS 6.61 7.90 9.08 9.44 8.09 6.16 5.64 11.17%
EY 15.13 12.65 11.01 10.59 12.35 16.25 17.74 -10.07%
DY 0.00 0.92 0.00 0.00 0.00 0.80 0.00 -
P/NAPS 0.72 0.73 0.79 0.84 0.74 0.68 0.59 14.21%

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
Post a Comment