[ALLIANZ] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
23-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 48.11%
YoY- 25.45%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 1,755,222 862,077 3,147,599 2,297,844 1,511,251 739,494 2,751,664 -25.91%
PBT 171,875 78,742 297,779 232,853 160,926 76,692 248,791 -21.86%
Tax -55,980 -25,022 -90,174 -69,305 -50,499 -23,648 -85,155 -24.41%
NP 115,895 53,720 207,605 163,548 110,427 53,044 163,636 -20.56%
-
NP to SH 115,895 53,720 207,605 163,548 110,427 53,044 163,636 -20.56%
-
Tax Rate 32.57% 31.78% 30.28% 29.76% 31.38% 30.84% 34.23% -
Total Cost 1,639,327 808,357 2,939,994 2,134,296 1,400,824 686,450 2,588,028 -26.26%
-
Net Worth 1,919,928 1,893,292 1,821,509 1,783,789 1,744,737 1,688,332 1,614,960 12.23%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 10,206 - - - 8,097 -
Div Payout % - - 4.92% - - - 4.95% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 1,919,928 1,893,292 1,821,509 1,783,789 1,744,737 1,688,332 1,614,960 12.23%
NOSH 158,934 158,700 157,026 156,610 156,478 156,471 154,246 2.01%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 6.60% 6.23% 6.60% 7.12% 7.31% 7.17% 5.95% -
ROE 6.04% 2.84% 11.40% 9.17% 6.33% 3.14% 10.13% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 1,104.37 543.21 2,004.50 1,467.24 965.79 472.60 1,783.94 -27.38%
EPS 72.92 33.85 132.21 104.43 70.57 33.90 106.09 -22.13%
DPS 0.00 0.00 6.50 0.00 0.00 0.00 5.25 -
NAPS 12.08 11.93 11.60 11.39 11.15 10.79 10.47 10.01%
Adjusted Per Share Value based on latest NOSH - 156,837
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 986.25 484.40 1,768.62 1,291.15 849.16 415.52 1,546.15 -25.91%
EPS 65.12 30.18 116.65 91.90 62.05 29.81 91.95 -20.56%
DPS 0.00 0.00 5.74 0.00 0.00 0.00 4.55 -
NAPS 10.788 10.6383 10.235 10.023 9.8036 9.4867 9.0744 12.23%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 9.15 8.39 7.05 6.20 5.04 4.70 4.75 -
P/RPS 0.83 1.54 0.35 0.42 0.52 0.99 0.27 111.56%
P/EPS 12.55 24.79 5.33 5.94 7.14 13.86 4.48 98.84%
EY 7.97 4.03 18.75 16.84 14.00 7.21 22.33 -49.71%
DY 0.00 0.00 0.92 0.00 0.00 0.00 1.11 -
P/NAPS 0.76 0.70 0.61 0.54 0.45 0.44 0.45 41.86%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 27/08/13 17/05/13 22/02/13 23/11/12 17/08/12 24/05/12 24/02/12 -
Price 9.72 9.50 7.60 7.69 6.37 4.54 4.98 -
P/RPS 0.88 1.75 0.38 0.52 0.66 0.96 0.28 114.71%
P/EPS 13.33 28.06 5.75 7.36 9.03 13.39 4.69 100.77%
EY 7.50 3.56 17.40 13.58 11.08 7.47 21.30 -50.16%
DY 0.00 0.00 0.86 0.00 0.00 0.00 1.05 -
P/NAPS 0.80 0.80 0.66 0.68 0.57 0.42 0.48 40.61%

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