[ALLIANZ] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 115.74%
YoY- 4.95%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 1,016,530 3,649,389 2,717,539 1,755,222 862,077 3,147,599 2,297,844 -41.97%
PBT 124,010 339,231 270,606 171,875 78,742 297,779 232,853 -34.32%
Tax -37,793 -101,310 -80,558 -55,980 -25,022 -90,174 -69,305 -33.27%
NP 86,217 237,921 190,048 115,895 53,720 207,605 163,548 -34.76%
-
NP to SH 86,217 237,921 190,048 115,895 53,720 207,605 163,548 -34.76%
-
Tax Rate 30.48% 29.86% 29.77% 32.57% 31.78% 30.28% 29.76% -
Total Cost 930,313 3,411,468 2,527,491 1,639,327 808,357 2,939,994 2,134,296 -42.54%
-
Net Worth 2,086,314 2,007,119 1,981,490 1,919,928 1,893,292 1,821,509 1,783,789 11.01%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 3,985 - - - 10,206 - -
Div Payout % - 1.68% - - - 4.92% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 2,086,314 2,007,119 1,981,490 1,919,928 1,893,292 1,821,509 1,783,789 11.01%
NOSH 162,612 159,421 159,155 158,934 158,700 157,026 156,610 2.54%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 8.48% 6.52% 6.99% 6.60% 6.23% 6.60% 7.12% -
ROE 4.13% 11.85% 9.59% 6.04% 2.84% 11.40% 9.17% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 625.13 2,289.14 1,707.47 1,104.37 543.21 2,004.50 1,467.24 -43.40%
EPS 53.02 149.24 119.41 72.92 33.85 132.21 104.43 -36.38%
DPS 0.00 2.50 0.00 0.00 0.00 6.50 0.00 -
NAPS 12.83 12.59 12.45 12.08 11.93 11.60 11.39 8.26%
Adjusted Per Share Value based on latest NOSH - 159,056
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 566.09 2,032.30 1,513.37 977.46 480.08 1,752.86 1,279.64 -41.97%
EPS 48.01 132.50 105.84 64.54 29.92 115.61 91.08 -34.77%
DPS 0.00 2.22 0.00 0.00 0.00 5.68 0.00 -
NAPS 11.6184 11.1774 11.0347 10.6919 10.5435 10.1438 9.9337 11.01%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 10.26 12.10 10.48 9.15 8.39 7.05 6.20 -
P/RPS 1.64 0.53 0.61 0.83 1.54 0.35 0.42 148.17%
P/EPS 19.35 8.11 8.78 12.55 24.79 5.33 5.94 119.90%
EY 5.17 12.33 11.39 7.97 4.03 18.75 16.84 -54.52%
DY 0.00 0.21 0.00 0.00 0.00 0.92 0.00 -
P/NAPS 0.80 0.96 0.84 0.76 0.70 0.61 0.54 29.98%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 28/05/14 28/02/14 22/11/13 27/08/13 17/05/13 22/02/13 23/11/12 -
Price 10.40 11.60 9.95 9.72 9.50 7.60 7.69 -
P/RPS 1.66 0.51 0.58 0.88 1.75 0.38 0.52 116.95%
P/EPS 19.62 7.77 8.33 13.33 28.06 5.75 7.36 92.37%
EY 5.10 12.87 12.00 7.50 3.56 17.40 13.58 -47.97%
DY 0.00 0.22 0.00 0.00 0.00 0.86 0.00 -
P/NAPS 0.81 0.92 0.80 0.80 0.80 0.66 0.68 12.38%

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