[ALLIANZ] QoQ Cumulative Quarter Result on 30-Sep-2022 [#3]

Stock

[ALLIANZ] ALLIANZ MALAYSIA BHD

Announcement Date

23-Nov-2022

Admission Sponsor

Sponsor

Financial Year

31-Dec-2022

Quarter

30-Sep-2022 [#3]

Profit Trend

QoQ- 54.85%

YoY- -5.35%

Quarter Report

2022 Q3 AMB KLSE_clean.pdf

Latest QR

Upcoming QR

ALLIANZ's Result

ALLIANZ's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Cumulative Result
Revenue	2,326,123	1,161,374	6,772,989	5,069,089	3,362,180	1,707,677	6,431,039	-49.32%
YoY %	100.29%	-82.85%	33.61%	50.77%	96.89%	-73.45%	-	-
Horiz. %	36.17%	18.06%	105.32%	78.82%	52.28%	26.55%	100.00%	-
PBT	455,165	232,289	704,426	436,944	270,441	151,800	625,586	-19.15%
YoY %	95.95%	-67.02%	61.22%	61.57%	78.16%	-75.73%	-	-
Horiz. %	72.76%	37.13%	112.60%	69.85%	43.23%	24.27%	100.00%	-
Tax	-115,805	-59,603	-231,595	-130,451	-72,506	-50,485	-147,089	-14.77%
YoY %	-94.29%	74.26%	-77.53%	-79.92%	-43.62%	65.68%	-	-
Horiz. %	78.73%	40.52%	157.45%	88.69%	49.29%	34.32%	100.00%	-
NP	339,360	172,686	472,831	306,493	197,935	101,315	478,497	-20.52%
YoY %	96.52%	-63.48%	54.27%	54.85%	95.37%	-78.83%	-	-
Horiz. %	70.92%	36.09%	98.82%	64.05%	41.37%	21.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	339,360	172,686	472,831	306,493	197,935	101,315	478,497	-20.52%
YoY %	96.52%	-63.48%	54.27%	54.85%	95.37%	-78.83%	-	-
Horiz. %	70.92%	36.09%	98.82%	64.05%	41.37%	21.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.44%	25.66%	32.88%	29.86%	26.81%	33.26%	23.51%	-
YoY %	-0.86%	-21.96%	10.11%	11.38%	-19.39%	41.47%	-	-
Horiz. %	108.21%	109.15%	139.86%	127.01%	114.04%	141.47%	100.00%	-
Total Cost	1,986,763	988,688	6,300,158	4,762,596	3,164,245	1,606,362	5,952,542	-51.97%
YoY %	100.95%	-84.31%	32.28%	50.51%	96.98%	-73.01%	-	-
Horiz. %	33.38%	16.61%	105.84%	80.01%	53.16%	26.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,986,698	4,917,289	4,219,436	4,280,129	4,183,384	4,197,385	4,140,538	13.23%
YoY %	1.41%	16.54%	-1.42%	2.31%	-0.33%	1.37%	-	-
Horiz. %	120.44%	118.76%	101.91%	103.37%	101.03%	101.37%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Dividend
Div	56,060	56,060	150,884	28,463	28,458	-	111,714	-36.93%
YoY %	0.00%	-62.85%	430.11%	0.02%	0.00%	-	-	-
Horiz. %	50.18%	50.18%	135.06%	25.48%	25.47%	-	100.00%	-
Div Payout %	16.52%	32.46%	31.91%	9.29%	14.38%	-	23.35%	-
YoY %	-49.11%	1.72%	243.49%	-35.40%	0.00%	-	-	-
Horiz. %	70.75%	139.01%	136.66%	39.79%	61.58%	-	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Equity
Net Worth	4,986,698	4,917,289	4,219,436	4,280,129	4,183,384	4,197,385	4,140,538	13.23%
YoY %	1.41%	16.54%	-1.42%	2.31%	-0.33%	1.37%	-	-
Horiz. %	120.44%	118.76%	101.91%	103.37%	101.03%	101.37%	100.00%	-
NOSH	177,969	177,969	177,969	177,959	177,959	177,959	177,508	0.17%
YoY %	0.00%	0.00%	0.01%	0.00%	0.00%	0.25%	-	-
Horiz. %	100.26%	100.26%	100.26%	100.25%	100.25%	100.25%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Ratio Analysis
NP Margin	14.59%	14.87%	6.98%	6.05%	5.89%	5.93%	7.44%	-
YoY %	-1.88%	113.04%	15.37%	2.72%	-0.67%	-20.30%	-	-
Horiz. %	196.10%	199.87%	93.82%	81.32%	79.17%	79.70%	100.00%	-
ROE	6.81%	3.51%	11.21%	7.16%	4.73%	2.41%	11.56%	-
YoY %	94.02%	-68.69%	56.56%	51.37%	96.27%	-79.15%	-	-
Horiz. %	58.91%	30.36%	96.97%	61.94%	40.92%	20.85%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Per Share
RPS	1,307.04	652.57	3,815.53	2,849.50	1,890.30	960.56	3,626.70	-49.45%
YoY %	100.29%	-82.90%	33.90%	50.74%	96.79%	-73.51%	-	-
Horiz. %	36.04%	17.99%	105.21%	78.57%	52.12%	26.49%	100.00%	-
EPS	154.95	97.03	169.31	154.13	93.12	56.99	197.98	-15.11%
YoY %	59.69%	-42.69%	9.85%	65.52%	63.40%	-71.21%	-	-
Horiz. %	78.27%	49.01%	85.52%	77.85%	47.04%	28.79%	100.00%	-
DPS	31.50	31.50	85.00	16.00	16.00	0.00	63.00	-37.08%
YoY %	0.00%	-62.94%	431.25%	0.00%	0.00%	0.00%	-	-
Horiz. %	50.00%	50.00%	134.92%	25.40%	25.40%	0.00%	100.00%	-
NAPS	28.02	27.63	23.77	24.06	23.52	23.61	23.35	12.96%
YoY %	1.41%	16.24%	-1.21%	2.30%	-0.38%	1.11%	-	-
Horiz. %	120.00%	118.33%	101.80%	103.04%	100.73%	101.11%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Adjusted Per Share Value based on latest NOSH - 177,959
RPS	1,306.20	652.15	3,803.26	2,846.46	1,887.98	958.92	3,611.24	-49.32%
YoY %	100.29%	-82.85%	33.61%	50.77%	96.89%	-73.45%	-	-
Horiz. %	36.17%	18.06%	105.32%	78.82%	52.28%	26.55%	100.00%	-
EPS	190.56	96.97	265.51	172.11	111.15	56.89	268.69	-20.52%
YoY %	96.51%	-63.48%	54.27%	54.84%	95.38%	-78.83%	-	-
Horiz. %	70.92%	36.09%	98.82%	64.06%	41.37%	21.17%	100.00%	-
DPS	31.48	31.48	84.73	15.98	15.98	0.00	62.73	-36.92%
YoY %	0.00%	-62.85%	430.23%	0.00%	0.00%	0.00%	-	-
Horiz. %	50.18%	50.18%	135.07%	25.47%	25.47%	0.00%	100.00%	-
NAPS	28.002	27.6122	23.6935	24.0344	23.4911	23.5697	23.2505	13.23%
YoY %	1.41%	16.54%	-1.42%	2.31%	-0.33%	1.37%	-	-
Horiz. %	120.44%	118.76%	101.91%	103.37%	101.03%	101.37%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/23	31/03/23	30/12/22	30/09/22	30/06/22	31/03/22	31/12/21	-
Price	14.30	13.74	14.16	13.30	12.88	12.72	12.86	-
P/RPS	1.09	2.11	0.37	0.47	0.68	1.32	0.35	113.70%
YoY %	-48.34%	470.27%	-21.28%	-30.88%	-48.48%	277.14%	-	-
Horiz. %	311.43%	602.86%	105.71%	134.29%	194.29%	377.14%	100.00%	-
P/EPS	7.50	14.16	5.32	7.72	11.57	22.32	4.77	35.32%
YoY %	-47.03%	166.17%	-31.09%	-33.28%	-48.16%	367.92%	-	-
Horiz. %	157.23%	296.86%	111.53%	161.84%	242.56%	467.92%	100.00%	-
EY	13.33	7.06	18.81	12.95	8.64	4.48	20.98	-26.15%
YoY %	88.81%	-62.47%	45.25%	49.88%	92.86%	-78.65%	-	-
Horiz. %	63.54%	33.65%	89.66%	61.73%	41.18%	21.35%	100.00%	-
DY	2.20	2.29	6.00	1.20	1.24	0.00	4.90	-41.45%
YoY %	-3.93%	-61.83%	400.00%	-3.23%	0.00%	0.00%	-	-
Horiz. %	44.90%	46.73%	122.45%	24.49%	25.31%	0.00%	100.00%	-
P/NAPS	0.51	0.50	0.60	0.55	0.55	0.54	0.55	-4.92%
YoY %	2.00%	-16.67%	9.09%	0.00%	1.85%	-1.82%	-	-
Horiz. %	92.73%	90.91%	109.09%	100.00%	100.00%	98.18%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Price Multiplier on Announcement Date
Date	23/08/23	29/05/23	23/02/23	23/11/22	24/08/22	20/05/22	22/02/22	-
Price	16.42	14.00	13.88	13.30	13.20	12.60	12.66	-
P/RPS	1.26	2.15	0.36	0.47	0.70	1.31	0.35	135.44%
YoY %	-41.40%	497.22%	-23.40%	-32.86%	-46.56%	274.29%	-	-
Horiz. %	360.00%	614.29%	102.86%	134.29%	200.00%	374.29%	100.00%	-
P/EPS	8.61	14.43	5.21	7.72	11.86	22.11	4.69	50.09%
YoY %	-40.33%	176.97%	-32.51%	-34.91%	-46.36%	371.43%	-	-
Horiz. %	183.58%	307.68%	111.09%	164.61%	252.88%	471.43%	100.00%	-
EY	11.61	6.93	19.19	12.95	8.43	4.52	21.31	-33.36%
YoY %	67.53%	-63.89%	48.19%	53.62%	86.50%	-78.79%	-	-
Horiz. %	54.48%	32.52%	90.05%	60.77%	39.56%	21.21%	100.00%	-
DY	1.92	2.25	6.12	1.20	1.21	0.00	4.98	-47.12%
YoY %	-14.67%	-63.24%	410.00%	-0.83%	0.00%	0.00%	-	-
Horiz. %	38.55%	45.18%	122.89%	24.10%	24.30%	0.00%	100.00%	-
P/NAPS	0.59	0.51	0.58	0.55	0.56	0.53	0.54	6.09%
YoY %	15.69%	-12.07%	5.45%	-1.79%	5.66%	-1.85%	-	-
Horiz. %	109.26%	94.44%	107.41%	101.85%	103.70%	98.15%	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