[ALLIANZ] QoQ Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 69.84%
YoY- 26.35%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 1,099,990 4,376,184 3,151,099 2,092,765 1,016,530 3,649,389 2,717,539 -45.31%
PBT 112,419 423,530 323,525 211,467 124,010 339,231 270,606 -44.35%
Tax -38,778 -127,628 -98,675 -65,035 -37,793 -101,310 -80,558 -38.60%
NP 73,641 295,902 224,850 146,432 86,217 237,921 190,048 -46.88%
-
NP to SH 73,641 295,902 224,850 146,432 86,217 237,921 190,048 -46.88%
-
Tax Rate 34.49% 30.13% 30.50% 30.75% 30.48% 29.86% 29.77% -
Total Cost 1,026,349 4,080,282 2,926,249 1,946,333 930,313 3,411,468 2,527,491 -45.19%
-
Net Worth 2,378,602 2,266,222 2,217,110 2,127,798 2,086,314 2,007,119 1,981,490 12.96%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 8,289 - - - 3,985 - -
Div Payout % - 2.80% - - - 1.68% - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 2,378,602 2,266,222 2,217,110 2,127,798 2,086,314 2,007,119 1,981,490 12.96%
NOSH 167,861 165,780 165,209 164,308 162,612 159,421 159,155 3.61%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 6.69% 6.76% 7.14% 7.00% 8.48% 6.52% 6.99% -
ROE 3.10% 13.06% 10.14% 6.88% 4.13% 11.85% 9.59% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 655.29 2,639.74 1,907.34 1,273.68 625.13 2,289.14 1,707.47 -47.22%
EPS 43.87 178.49 136.10 89.12 53.02 149.24 119.41 -48.73%
DPS 0.00 5.00 0.00 0.00 0.00 2.50 0.00 -
NAPS 14.17 13.67 13.42 12.95 12.83 12.59 12.45 9.01%
Adjusted Per Share Value based on latest NOSH - 162,435
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 612.57 2,437.05 1,754.81 1,165.44 566.09 2,032.30 1,513.37 -45.31%
EPS 41.01 164.78 125.22 81.55 48.01 132.50 105.84 -46.88%
DPS 0.00 4.62 0.00 0.00 0.00 2.22 0.00 -
NAPS 13.2462 12.6203 12.3468 11.8495 11.6184 11.1774 11.0347 12.96%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 12.54 11.42 11.92 12.70 10.26 12.10 10.48 -
P/RPS 1.91 0.43 0.62 1.00 1.64 0.53 0.61 114.17%
P/EPS 28.58 6.40 8.76 14.25 19.35 8.11 8.78 119.79%
EY 3.50 15.63 11.42 7.02 5.17 12.33 11.39 -54.49%
DY 0.00 0.44 0.00 0.00 0.00 0.21 0.00 -
P/NAPS 0.88 0.84 0.89 0.98 0.80 0.96 0.84 3.15%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 27/05/15 27/02/15 21/11/14 28/08/14 28/05/14 28/02/14 22/11/13 -
Price 12.80 12.30 12.00 12.98 10.40 11.60 9.95 -
P/RPS 1.95 0.47 0.63 1.02 1.66 0.51 0.58 124.59%
P/EPS 29.18 6.89 8.82 14.56 19.62 7.77 8.33 130.82%
EY 3.43 14.51 11.34 6.87 5.10 12.87 12.00 -56.64%
DY 0.00 0.41 0.00 0.00 0.00 0.22 0.00 -
P/NAPS 0.90 0.90 0.89 1.00 0.81 0.92 0.80 8.17%

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