[ALLIANZ] QoQ Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
20-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 1.51%
YoY- 32.51%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 5,377,180 5,181,929 5,173,008 5,156,356 5,085,624 4,800,990 4,788,164 8.04%
PBT 604,960 518,984 521,529 486,942 510,520 437,283 414,530 28.69%
Tax -209,292 -141,963 -152,221 -132,738 -161,592 -149,321 -146,290 26.99%
NP 395,668 377,021 369,308 354,204 348,928 287,962 268,240 29.61%
-
NP to SH 395,668 377,021 369,308 354,204 348,928 287,962 268,240 29.61%
-
Tax Rate 34.60% 27.35% 29.19% 27.26% 31.65% 34.15% 35.29% -
Total Cost 4,981,512 4,804,908 4,803,700 4,802,152 4,736,696 4,513,028 4,519,924 6.70%
-
Net Worth 3,485,076 3,322,561 3,414,808 3,266,391 3,215,121 3,120,801 3,089,320 8.37%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - 69,838 - - - 20,851 - -
Div Payout % - 18.52% - - - 7.24% - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 3,485,076 3,322,561 3,414,808 3,266,391 3,215,121 3,120,801 3,089,320 8.37%
NOSH 176,767 176,688 176,658 176,658 175,517 174,582 174,046 1.04%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 7.36% 7.28% 7.14% 6.87% 6.86% 6.00% 5.60% -
ROE 11.35% 11.35% 10.81% 10.84% 10.85% 9.23% 8.68% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 3,042.63 2,967.95 2,928.25 2,947.26 2,902.57 2,762.94 2,751.09 6.95%
EPS 223.88 167.90 209.95 201.78 199.16 165.33 154.12 28.29%
DPS 0.00 40.00 0.00 0.00 0.00 12.00 0.00 -
NAPS 19.72 19.03 19.33 18.67 18.35 17.96 17.75 7.27%
Adjusted Per Share Value based on latest NOSH - 176,658
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 2,994.49 2,885.76 2,880.79 2,871.51 2,832.12 2,673.62 2,666.47 8.04%
EPS 220.34 209.96 205.66 197.25 194.31 160.36 149.38 29.60%
DPS 0.00 38.89 0.00 0.00 0.00 11.61 0.00 -
NAPS 19.408 18.503 19.0167 18.1902 17.9046 17.3794 17.2041 8.37%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 14.50 13.00 12.80 12.70 11.62 13.50 14.04 -
P/RPS 0.48 0.44 0.44 0.43 0.40 0.49 0.51 -3.96%
P/EPS 6.48 6.02 6.12 6.27 5.83 8.15 9.11 -20.33%
EY 15.44 16.61 16.33 15.94 17.14 12.28 10.98 25.54%
DY 0.00 3.08 0.00 0.00 0.00 0.89 0.00 -
P/NAPS 0.74 0.68 0.66 0.68 0.63 0.75 0.79 -4.26%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 23/05/19 21/02/19 22/11/18 20/08/18 28/05/18 22/02/18 22/11/17 -
Price 13.18 14.00 12.00 12.60 13.16 13.10 14.00 -
P/RPS 0.43 0.47 0.41 0.43 0.45 0.47 0.51 -10.76%
P/EPS 5.89 6.48 5.74 6.22 6.61 7.90 9.08 -25.08%
EY 16.99 15.42 17.42 16.07 15.13 12.65 11.01 33.57%
DY 0.00 2.86 0.00 0.00 0.00 0.92 0.00 -
P/NAPS 0.67 0.74 0.62 0.67 0.72 0.73 0.79 -10.41%

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