[ALLIANZ] QoQ Annualized Quarter Result on 31-Mar-2023 [#1]

Announcement Date
29-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- 46.09%
YoY- 70.44%
Quarter Report
View:
Show?
Annualized Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 4,941,641 4,842,846 4,652,246 4,645,496 6,772,989 6,758,785 6,724,360 -18.51%
PBT 956,889 956,700 910,330 929,156 704,426 582,592 540,882 46.12%
Tax -225,981 -240,410 -231,610 -238,412 -231,595 -173,934 -145,012 34.30%
NP 730,908 716,289 678,720 690,744 472,831 408,657 395,870 50.33%
-
NP to SH 730,908 716,289 678,720 690,744 472,831 408,657 395,870 50.33%
-
Tax Rate 23.62% 25.13% 25.44% 25.66% 32.88% 29.86% 26.81% -
Total Cost 4,210,733 4,126,557 3,973,526 3,954,752 6,300,158 6,350,128 6,328,490 -23.72%
-
Net Worth 5,139,751 5,162,887 4,986,698 4,917,289 4,219,436 4,280,129 4,183,384 14.66%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 178,859 74,747 112,120 224,241 150,884 37,950 56,916 114.09%
Div Payout % 24.47% 10.44% 16.52% 32.46% 31.91% 9.29% 14.38% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 5,139,751 5,162,887 4,986,698 4,917,289 4,219,436 4,280,129 4,183,384 14.66%
NOSH 177,969 177,969 177,969 177,969 177,969 177,959 177,959 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 14.79% 14.79% 14.59% 14.87% 6.98% 6.05% 5.89% -
ROE 14.22% 13.87% 13.61% 14.05% 11.21% 9.55% 9.46% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 2,776.68 2,721.17 2,614.07 2,610.28 3,815.53 3,799.33 3,780.60 -18.55%
EPS 296.69 354.84 309.90 388.12 169.31 205.51 186.24 36.28%
DPS 100.50 42.00 63.00 126.00 85.00 21.33 32.00 114.01%
NAPS 28.88 29.01 28.02 27.63 23.77 24.06 23.52 14.62%
Adjusted Per Share Value based on latest NOSH - 177,969
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 2,776.68 2,721.17 2,614.07 2,610.28 3,805.71 3,797.73 3,778.38 -18.51%
EPS 296.69 354.84 309.90 388.12 265.68 229.62 222.44 21.10%
DPS 100.50 42.00 63.00 126.00 84.78 21.32 31.98 114.10%
NAPS 28.88 29.01 28.02 27.63 23.7088 24.0498 23.5062 14.66%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 18.44 15.90 14.30 13.74 14.16 13.30 12.88 -
P/RPS 0.66 0.58 0.55 0.53 0.37 0.35 0.34 55.42%
P/EPS 4.49 3.95 3.75 3.54 5.32 5.79 5.79 -15.55%
EY 22.27 25.31 26.67 28.25 18.81 17.27 17.28 18.37%
DY 5.45 2.64 4.41 9.17 6.00 1.60 2.48 68.78%
P/NAPS 0.64 0.55 0.51 0.50 0.60 0.55 0.55 10.60%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 26/02/24 23/11/23 23/08/23 29/05/23 23/02/23 23/11/22 24/08/22 -
Price 18.56 17.88 16.42 14.00 13.88 13.30 13.20 -
P/RPS 0.67 0.66 0.63 0.54 0.36 0.35 0.35 53.98%
P/EPS 4.52 4.44 4.31 3.61 5.21 5.79 5.93 -16.51%
EY 22.13 22.51 23.23 27.72 19.19 17.27 16.86 19.82%
DY 5.41 2.35 3.84 9.00 6.12 1.60 2.42 70.72%
P/NAPS 0.64 0.62 0.59 0.51 0.58 0.55 0.56 9.28%

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