[ALLIANZ] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 25.19%
YoY- 14.6%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 3,151,099 2,092,765 1,016,530 3,649,389 2,717,539 1,755,222 862,077 137.10%
PBT 323,525 211,467 124,010 339,231 270,606 171,875 78,742 156.30%
Tax -98,675 -65,035 -37,793 -101,310 -80,558 -55,980 -25,022 149.39%
NP 224,850 146,432 86,217 237,921 190,048 115,895 53,720 159.49%
-
NP to SH 224,850 146,432 86,217 237,921 190,048 115,895 53,720 159.49%
-
Tax Rate 30.50% 30.75% 30.48% 29.86% 29.77% 32.57% 31.78% -
Total Cost 2,926,249 1,946,333 930,313 3,411,468 2,527,491 1,639,327 808,357 135.57%
-
Net Worth 2,217,110 2,127,798 2,086,314 2,007,119 1,981,490 1,919,928 1,893,292 11.08%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 3,985 - - - -
Div Payout % - - - 1.68% - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 2,217,110 2,127,798 2,086,314 2,007,119 1,981,490 1,919,928 1,893,292 11.08%
NOSH 165,209 164,308 162,612 159,421 159,155 158,934 158,700 2.71%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 7.14% 7.00% 8.48% 6.52% 6.99% 6.60% 6.23% -
ROE 10.14% 6.88% 4.13% 11.85% 9.59% 6.04% 2.84% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 1,907.34 1,273.68 625.13 2,289.14 1,707.47 1,104.37 543.21 130.83%
EPS 136.10 89.12 53.02 149.24 119.41 72.92 33.85 152.63%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 13.42 12.95 12.83 12.59 12.45 12.08 11.93 8.15%
Adjusted Per Share Value based on latest NOSH - 158,940
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 1,754.81 1,165.44 566.09 2,032.30 1,513.37 977.46 480.08 137.10%
EPS 125.22 81.55 48.01 132.50 105.84 64.54 29.92 159.47%
DPS 0.00 0.00 0.00 2.22 0.00 0.00 0.00 -
NAPS 12.3468 11.8495 11.6184 11.1774 11.0347 10.6919 10.5435 11.08%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 11.92 12.70 10.26 12.10 10.48 9.15 8.39 -
P/RPS 0.62 1.00 1.64 0.53 0.61 0.83 1.54 -45.44%
P/EPS 8.76 14.25 19.35 8.11 8.78 12.55 24.79 -49.98%
EY 11.42 7.02 5.17 12.33 11.39 7.97 4.03 100.12%
DY 0.00 0.00 0.00 0.21 0.00 0.00 0.00 -
P/NAPS 0.89 0.98 0.80 0.96 0.84 0.76 0.70 17.34%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 21/11/14 28/08/14 28/05/14 28/02/14 22/11/13 27/08/13 17/05/13 -
Price 12.00 12.98 10.40 11.60 9.95 9.72 9.50 -
P/RPS 0.63 1.02 1.66 0.51 0.58 0.88 1.75 -49.36%
P/EPS 8.82 14.56 19.62 7.77 8.33 13.33 28.06 -53.73%
EY 11.34 6.87 5.10 12.87 12.00 7.50 3.56 116.33%
DY 0.00 0.00 0.00 0.22 0.00 0.00 0.00 -
P/NAPS 0.89 1.00 0.81 0.92 0.80 0.80 0.80 7.35%

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