[ALLIANZ] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
21-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 2.37%
YoY- 18.31%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 4,427,220 4,399,960 4,376,184 4,201,465 4,185,530 4,066,120 3,649,389 13.78%
PBT 427,712 449,676 423,530 431,366 422,934 496,040 339,231 16.75%
Tax -139,514 -155,112 -127,628 -131,566 -130,070 -151,172 -101,310 23.85%
NP 288,198 294,564 295,902 299,800 292,864 344,868 237,921 13.67%
-
NP to SH 288,198 294,564 295,902 299,800 292,864 344,868 237,921 13.67%
-
Tax Rate 32.62% 34.49% 30.13% 30.50% 30.75% 30.48% 29.86% -
Total Cost 4,139,022 4,105,396 4,080,282 3,901,665 3,892,666 3,721,252 3,411,468 13.79%
-
Net Worth 2,438,365 2,378,602 2,266,222 2,217,110 2,127,798 2,086,314 2,007,119 13.89%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 8,289 - - - 3,985 -
Div Payout % - - 2.80% - - - 1.68% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 2,438,365 2,378,602 2,266,222 2,217,110 2,127,798 2,086,314 2,007,119 13.89%
NOSH 168,163 167,861 165,780 165,209 164,308 162,612 159,421 3.63%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 6.51% 6.69% 6.76% 7.14% 7.00% 8.48% 6.52% -
ROE 11.82% 12.38% 13.06% 13.52% 13.76% 16.53% 11.85% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 2,632.69 2,621.18 2,639.74 2,543.12 2,547.36 2,500.50 2,289.14 9.79%
EPS 171.38 175.48 178.49 181.47 178.24 212.08 149.24 9.68%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 2.50 -
NAPS 14.50 14.17 13.67 13.42 12.95 12.83 12.59 9.90%
Adjusted Per Share Value based on latest NOSH - 161,088
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 2,476.50 2,461.25 2,447.95 2,350.22 2,341.30 2,274.51 2,041.40 13.78%
EPS 161.21 164.77 165.52 167.70 163.82 192.91 133.09 13.67%
DPS 0.00 0.00 4.64 0.00 0.00 0.00 2.23 -
NAPS 13.6397 13.3054 12.6768 12.4021 11.9025 11.6704 11.2274 13.89%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 11.78 12.54 11.42 11.92 12.70 10.26 12.10 -
P/RPS 0.45 0.48 0.43 0.47 0.50 0.41 0.53 -10.36%
P/EPS 6.87 7.15 6.40 6.57 7.13 4.84 8.11 -10.49%
EY 14.55 13.99 15.63 15.22 14.03 20.67 12.33 11.70%
DY 0.00 0.00 0.44 0.00 0.00 0.00 0.21 -
P/NAPS 0.81 0.88 0.84 0.89 0.98 0.80 0.96 -10.73%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 27/05/15 27/02/15 21/11/14 28/08/14 28/05/14 28/02/14 -
Price 10.18 12.80 12.30 12.00 12.98 10.40 11.60 -
P/RPS 0.39 0.49 0.47 0.47 0.51 0.42 0.51 -16.41%
P/EPS 5.94 7.29 6.89 6.61 7.28 4.90 7.77 -16.43%
EY 16.83 13.71 14.51 15.12 13.73 20.39 12.87 19.64%
DY 0.00 0.00 0.41 0.00 0.00 0.00 0.22 -
P/NAPS 0.70 0.90 0.90 0.89 1.00 0.81 0.92 -16.69%

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