[ALLIANZ] QoQ Cumulative Quarter Result on 31-Dec-2020 [#4]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
24-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 38.28%
YoY- 5.65%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 4,759,762 3,175,216 1,606,552 5,945,711 4,419,614 2,888,811 1,484,706 117.26%
PBT 432,561 273,659 67,380 729,630 542,776 340,545 91,947 180.49%
Tax -108,738 -64,991 -4,122 -209,305 -166,479 -93,313 -12,447 323.61%
NP 323,823 208,668 63,258 520,325 376,297 247,232 79,500 154.83%
-
NP to SH 323,823 208,668 63,258 520,325 376,297 247,232 79,500 154.83%
-
Tax Rate 25.14% 23.75% 6.12% 28.69% 30.67% 27.40% 13.54% -
Total Cost 4,435,939 2,966,548 1,543,294 5,425,386 4,043,317 2,641,579 1,405,206 115.04%
-
Net Worth 4,249,041 4,151,622 3,994,370 4,031,296 4,121,509 3,965,873 3,739,429 8.88%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - 102,595 - - - -
Div Payout % - - - 19.72% - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 4,249,041 4,151,622 3,994,370 4,031,296 4,121,509 3,965,873 3,739,429 8.88%
NOSH 177,508 177,508 177,168 176,888 176,888 176,888 176,888 0.23%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 6.80% 6.57% 3.94% 8.75% 8.51% 8.56% 5.35% -
ROE 7.62% 5.03% 1.58% 12.91% 9.13% 6.23% 2.13% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 2,685.11 1,794.25 907.77 3,361.27 2,498.53 1,633.11 839.34 116.95%
EPS 182.68 117.79 35.74 227.53 212.73 139.77 44.94 154.48%
DPS 0.00 0.00 0.00 58.00 0.00 0.00 0.00 -
NAPS 23.97 23.46 22.57 22.79 23.30 22.42 21.14 8.72%
Adjusted Per Share Value based on latest NOSH - 176,888
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 2,672.77 1,782.99 902.13 3,338.72 2,481.76 1,622.16 833.71 117.26%
EPS 181.84 117.17 35.52 292.18 211.30 138.83 44.64 154.84%
DPS 0.00 0.00 0.00 57.61 0.00 0.00 0.00 -
NAPS 23.8598 23.3127 22.4297 22.6371 23.1437 22.2697 20.9981 8.88%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 12.78 13.00 13.50 14.78 13.66 14.10 12.48 -
P/RPS 0.48 0.72 1.49 0.44 0.55 0.86 1.49 -52.97%
P/EPS 7.00 11.02 37.77 5.02 6.42 10.09 27.77 -60.06%
EY 14.29 9.07 2.65 19.90 15.57 9.91 3.60 150.48%
DY 0.00 0.00 0.00 3.92 0.00 0.00 0.00 -
P/NAPS 0.53 0.55 0.60 0.65 0.59 0.63 0.59 -6.89%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 24/11/21 25/08/21 19/05/21 24/02/21 26/11/20 27/08/20 16/06/20 -
Price 13.00 12.66 13.16 13.76 13.70 13.48 14.30 -
P/RPS 0.48 0.71 1.45 0.41 0.55 0.83 1.70 -56.92%
P/EPS 7.12 10.74 36.82 4.68 6.44 9.64 31.82 -63.10%
EY 14.05 9.31 2.72 21.38 15.53 10.37 3.14 171.29%
DY 0.00 0.00 0.00 4.22 0.00 0.00 0.00 -
P/NAPS 0.54 0.54 0.58 0.60 0.59 0.60 0.68 -14.23%

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