[ALLIANZ] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
22-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 43.14%
YoY- -7.74%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 3,879,756 2,578,178 1,271,406 4,800,990 3,591,123 2,402,734 1,208,937 117.41%
PBT 391,147 243,471 127,630 437,283 310,898 213,650 108,663 134.69%
Tax -114,166 -66,369 -40,398 -149,321 -109,718 -79,996 -41,489 96.24%
NP 276,981 177,102 87,232 287,962 201,180 133,654 67,174 156.91%
-
NP to SH 276,981 177,102 87,232 287,962 201,180 133,654 67,174 156.91%
-
Tax Rate 29.19% 27.26% 31.65% 34.15% 35.29% 37.44% 38.18% -
Total Cost 3,602,775 2,401,076 1,184,174 4,513,028 3,389,943 2,269,080 1,141,763 114.98%
-
Net Worth 3,414,808 3,266,391 3,215,121 3,120,801 3,089,320 3,021,077 2,949,610 10.24%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - 20,851 - - - -
Div Payout % - - - 7.24% - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 3,414,808 3,266,391 3,215,121 3,120,801 3,089,320 3,021,077 2,949,610 10.24%
NOSH 176,658 176,658 175,517 174,582 174,046 173,824 173,710 1.12%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 7.14% 6.87% 6.86% 6.00% 5.60% 5.56% 5.56% -
ROE 8.11% 5.42% 2.71% 9.23% 6.51% 4.42% 2.28% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 2,196.19 1,473.63 725.64 2,762.94 2,063.32 1,382.27 695.95 114.99%
EPS 157.46 100.89 49.79 165.33 115.59 76.89 38.67 154.77%
DPS 0.00 0.00 0.00 12.00 0.00 0.00 0.00 -
NAPS 19.33 18.67 18.35 17.96 17.75 17.38 16.98 9.01%
Adjusted Per Share Value based on latest NOSH - 174,582
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 2,160.59 1,435.76 708.03 2,673.62 1,999.85 1,338.05 673.24 117.41%
EPS 154.25 98.63 48.58 160.36 112.03 74.43 37.41 156.91%
DPS 0.00 0.00 0.00 11.61 0.00 0.00 0.00 -
NAPS 19.0167 18.1902 17.9046 17.3794 17.2041 16.824 16.426 10.24%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 12.80 12.70 11.62 13.50 14.04 12.90 11.56 -
P/RPS 0.58 0.86 1.60 0.49 0.68 0.93 1.66 -50.36%
P/EPS 8.16 12.55 23.34 8.15 12.15 16.78 29.89 -57.88%
EY 12.25 7.97 4.28 12.28 8.23 5.96 3.35 137.16%
DY 0.00 0.00 0.00 0.89 0.00 0.00 0.00 -
P/NAPS 0.66 0.68 0.63 0.75 0.79 0.74 0.68 -1.96%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 22/11/18 20/08/18 28/05/18 22/02/18 22/11/17 17/08/17 30/05/17 -
Price 12.00 12.60 13.16 13.10 14.00 14.52 12.52 -
P/RPS 0.55 0.86 1.81 0.47 0.68 1.05 1.80 -54.60%
P/EPS 7.65 12.45 26.43 7.90 12.11 18.88 32.38 -61.74%
EY 13.07 8.03 3.78 12.65 8.26 5.30 3.09 161.31%
DY 0.00 0.00 0.00 0.92 0.00 0.00 0.00 -
P/NAPS 0.62 0.67 0.72 0.73 0.79 0.84 0.74 -11.11%

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