[ALLIANZ] QoQ Cumulative Quarter Result on 30-Jun-2023 [#2]

Stock

[ALLIANZ] ALLIANZ MALAYSIA BHD

Announcement Date

23-Aug-2023

Admission Sponsor

Sponsor

Financial Year

31-Dec-2023

Quarter

30-Jun-2023 [#2]

Profit Trend

QoQ- 96.52%

YoY- 71.45%

Quarter Report

AMB Quarterly Results 2Q2023.pdf

Latest QR

Upcoming QR

ALLIANZ's Result

ALLIANZ's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	CAGR
Cumulative Result
Revenue	1,336,937	4,941,641	3,632,135	2,326,123	1,161,374	6,772,989	5,069,089	-58.84%
YoY %	-72.95%	36.05%	56.15%	100.29%	-82.85%	33.61%	-	-
Horiz. %	26.37%	97.49%	71.65%	45.89%	22.91%	133.61%	100.00%	-
PBT	250,981	956,889	717,525	455,165	232,289	704,426	436,944	-30.87%
YoY %	-73.77%	33.36%	57.64%	95.95%	-67.02%	61.22%	-	-
Horiz. %	57.44%	219.00%	164.21%	104.17%	53.16%	161.22%	100.00%	-
Tax	-61,151	-225,981	-180,308	-115,805	-59,603	-231,595	-130,451	-39.62%
YoY %	72.94%	-25.33%	-55.70%	-94.29%	74.26%	-77.53%	-	-
Horiz. %	46.88%	173.23%	138.22%	88.77%	45.69%	177.53%	100.00%	-
NP	189,830	730,908	537,217	339,360	172,686	472,831	306,493	-27.31%
YoY %	-74.03%	36.05%	58.30%	96.52%	-63.48%	54.27%	-	-
Horiz. %	61.94%	238.47%	175.28%	110.72%	56.34%	154.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	189,830	730,908	537,217	339,360	172,686	472,831	306,493	-27.31%
YoY %	-74.03%	36.05%	58.30%	96.52%	-63.48%	54.27%	-	-
Horiz. %	61.94%	238.47%	175.28%	110.72%	56.34%	154.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.36%	23.62%	25.13%	25.44%	25.66%	32.88%	29.86%	-
YoY %	3.13%	-6.01%	-1.22%	-0.86%	-21.96%	10.11%	-	-
Horiz. %	81.58%	79.10%	84.16%	85.20%	85.93%	110.11%	100.00%	-
Total Cost	1,147,107	4,210,733	3,094,918	1,986,763	988,688	6,300,158	4,762,596	-61.25%
YoY %	-72.76%	36.05%	55.78%	100.95%	-84.31%	32.28%	-	-
Horiz. %	24.09%	88.41%	64.98%	41.72%	20.76%	132.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,335,517	5,139,751	5,162,887	4,986,698	4,917,289	4,219,436	4,280,129	15.81%
YoY %	3.81%	-0.45%	3.53%	1.41%	16.54%	-1.42%	-	-
Horiz. %	124.66%	120.08%	120.62%	116.51%	114.89%	98.58%	100.00%	-

	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	CAGR
Dividend
Div	47,161	178,859	56,060	56,060	56,060	150,884	28,463	39.98%
YoY %	-73.63%	219.05%	0.00%	0.00%	-62.85%	430.11%	-	-
Horiz. %	165.69%	628.39%	196.96%	196.96%	196.96%	530.11%	100.00%	-
Div Payout %	24.84%	24.47%	10.44%	16.52%	32.46%	31.91%	9.29%	-
YoY %	1.51%	134.39%	-36.80%	-49.11%	1.72%	243.49%	-	-
Horiz. %	267.38%	263.40%	112.38%	177.83%	349.41%	343.49%	100.00%	-

	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	CAGR
Equity
Net Worth	5,335,517	5,139,751	5,162,887	4,986,698	4,917,289	4,219,436	4,280,129	15.81%
YoY %	3.81%	-0.45%	3.53%	1.41%	16.54%	-1.42%	-	-
Horiz. %	124.66%	120.08%	120.62%	116.51%	114.89%	98.58%	100.00%	-
NOSH	177,969	177,969	177,969	177,969	177,969	177,969	177,959	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.01%	-	-
Horiz. %	100.01%	100.01%	100.01%	100.01%	100.01%	100.01%	100.00%	-

	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	CAGR
Ratio Analysis
NP Margin	14.20%	14.79%	14.79%	14.59%	14.87%	6.98%	6.05%	-
YoY %	-3.99%	0.00%	1.37%	-1.88%	113.04%	15.37%	-	-
Horiz. %	234.71%	244.46%	244.46%	241.16%	245.79%	115.37%	100.00%	-
ROE	3.56%	14.22%	10.41%	6.81%	3.51%	11.21%	7.16%	-
YoY %	-74.96%	36.60%	52.86%	94.02%	-68.69%	56.56%	-	-
Horiz. %	49.72%	198.60%	145.39%	95.11%	49.02%	156.56%	100.00%	-

	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	CAGR
Per Share
RPS	751.22	2,776.68	2,040.88	1,307.04	652.57	3,815.53	2,849.50	-58.85%
YoY %	-72.95%	36.05%	56.15%	100.29%	-82.90%	33.90%	-	-
Horiz. %	26.36%	97.44%	71.62%	45.87%	22.90%	133.90%	100.00%	-
EPS	106.66	296.69	266.13	154.95	97.03	169.31	154.13	-21.74%
YoY %	-64.05%	11.48%	71.75%	59.69%	-42.69%	9.85%	-	-
Horiz. %	69.20%	192.49%	172.67%	100.53%	62.95%	109.85%	100.00%	-
DPS	26.50	100.50	31.50	31.50	31.50	85.00	16.00	39.94%
YoY %	-73.63%	219.05%	0.00%	0.00%	-62.94%	431.25%	-	-
Horiz. %	165.62%	628.12%	196.88%	196.88%	196.88%	531.25%	100.00%	-
NAPS	29.98	28.88	29.01	28.02	27.63	23.77	24.06	15.77%
YoY %	3.81%	-0.45%	3.53%	1.41%	16.24%	-1.21%	-	-
Horiz. %	124.61%	120.03%	120.57%	116.46%	114.84%	98.79%	100.00%	-

	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	CAGR
Adjusted Per Share Value based on latest NOSH - 177,969
RPS	750.73	2,774.90	2,039.57	1,306.20	652.15	3,803.26	2,846.46	-58.84%
YoY %	-72.95%	36.05%	56.15%	100.29%	-82.85%	33.61%	-	-
Horiz. %	26.37%	97.49%	71.65%	45.89%	22.91%	133.61%	100.00%	-
EPS	106.60	410.43	301.67	190.56	96.97	265.51	172.11	-27.31%
YoY %	-74.03%	36.05%	58.31%	96.51%	-63.48%	54.27%	-	-
Horiz. %	61.94%	238.47%	175.28%	110.72%	56.34%	154.27%	100.00%	-
DPS	26.48	100.44	31.48	31.48	31.48	84.73	15.98	39.98%
YoY %	-73.64%	219.06%	0.00%	0.00%	-62.85%	430.23%	-	-
Horiz. %	165.71%	628.54%	197.00%	197.00%	197.00%	530.23%	100.00%	-
NAPS	29.9607	28.8614	28.9913	28.002	27.6122	23.6935	24.0344	15.81%
YoY %	3.81%	-0.45%	3.53%	1.41%	16.54%	-1.42%	-	-
Horiz. %	124.66%	120.08%	120.62%	116.51%	114.89%	98.58%	100.00%	-

	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/24	29/12/23	29/09/23	30/06/23	31/03/23	30/12/22	30/09/22	-
Price	19.98	18.44	15.90	14.30	13.74	14.16	13.30	-
P/RPS	2.66	0.66	0.78	1.09	2.11	0.37	0.47	217.24%
YoY %	303.03%	-15.38%	-28.44%	-48.34%	470.27%	-21.28%	-	-
Horiz. %	565.96%	140.43%	165.96%	231.91%	448.94%	78.72%	100.00%	-
P/EPS	18.73	4.49	5.27	7.50	14.16	5.32	7.72	80.45%
YoY %	317.15%	-14.80%	-29.73%	-47.03%	166.17%	-31.09%	-	-
Horiz. %	242.62%	58.16%	68.26%	97.15%	183.42%	68.91%	100.00%	-
EY	5.34	22.27	18.98	13.33	7.06	18.81	12.95	-44.56%
YoY %	-76.02%	17.33%	42.39%	88.81%	-62.47%	45.25%	-	-
Horiz. %	41.24%	171.97%	146.56%	102.93%	54.52%	145.25%	100.00%	-
DY	1.33	5.45	1.98	2.20	2.29	6.00	1.20	7.09%
YoY %	-75.60%	175.25%	-10.00%	-3.93%	-61.83%	400.00%	-	-
Horiz. %	110.83%	454.17%	165.00%	183.33%	190.83%	500.00%	100.00%	-
P/NAPS	0.67	0.64	0.55	0.51	0.50	0.60	0.55	14.04%
YoY %	4.69%	16.36%	7.84%	2.00%	-16.67%	9.09%	-	-
Horiz. %	121.82%	116.36%	100.00%	92.73%	90.91%	109.09%	100.00%	-

	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	CAGR
Price Multiplier on Announcement Date
Date	04/06/24	26/02/24	23/11/23	23/08/23	29/05/23	23/02/23	23/11/22	-
Price	22.08	18.56	17.88	16.42	14.00	13.88	13.30	-
P/RPS	2.94	0.67	0.88	1.26	2.15	0.36	0.47	239.11%
YoY %	338.81%	-23.86%	-30.16%	-41.40%	497.22%	-23.40%	-	-
Horiz. %	625.53%	142.55%	187.23%	268.09%	457.45%	76.60%	100.00%	-
P/EPS	20.70	4.52	5.92	8.61	14.43	5.21	7.72	92.88%
YoY %	357.96%	-23.65%	-31.24%	-40.33%	176.97%	-32.51%	-	-
Horiz. %	268.13%	58.55%	76.68%	111.53%	186.92%	67.49%	100.00%	-
EY	4.83	22.13	16.88	11.61	6.93	19.19	12.95	-48.15%
YoY %	-78.17%	31.10%	45.39%	67.53%	-63.89%	48.19%	-	-
Horiz. %	37.30%	170.89%	130.35%	89.65%	53.51%	148.19%	100.00%	-
DY	1.20	5.41	1.76	1.92	2.25	6.12	1.20	0.00%
YoY %	-77.82%	207.39%	-8.33%	-14.67%	-63.24%	410.00%	-	-
Horiz. %	100.00%	450.83%	146.67%	160.00%	187.50%	510.00%	100.00%	-
P/NAPS	0.74	0.64	0.62	0.59	0.51	0.58	0.55	21.85%
YoY %	15.62%	3.23%	5.08%	15.69%	-12.07%	5.45%	-	-
Horiz. %	134.55%	116.36%	112.73%	107.27%	92.73%	105.45%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos