[ALLIANZ] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
17-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -74.12%
YoY- 1.27%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 3,649,389 2,717,539 1,755,222 862,077 3,147,599 2,297,844 1,511,251 79.70%
PBT 339,231 270,606 171,875 78,742 297,779 232,853 160,926 64.18%
Tax -101,310 -80,558 -55,980 -25,022 -90,174 -69,305 -50,499 58.86%
NP 237,921 190,048 115,895 53,720 207,605 163,548 110,427 66.58%
-
NP to SH 237,921 190,048 115,895 53,720 207,605 163,548 110,427 66.58%
-
Tax Rate 29.86% 29.77% 32.57% 31.78% 30.28% 29.76% 31.38% -
Total Cost 3,411,468 2,527,491 1,639,327 808,357 2,939,994 2,134,296 1,400,824 80.71%
-
Net Worth 2,007,119 1,981,490 1,919,928 1,893,292 1,821,509 1,783,789 1,744,737 9.76%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 3,985 - - - 10,206 - - -
Div Payout % 1.68% - - - 4.92% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 2,007,119 1,981,490 1,919,928 1,893,292 1,821,509 1,783,789 1,744,737 9.76%
NOSH 159,421 159,155 158,934 158,700 157,026 156,610 156,478 1.24%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 6.52% 6.99% 6.60% 6.23% 6.60% 7.12% 7.31% -
ROE 11.85% 9.59% 6.04% 2.84% 11.40% 9.17% 6.33% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 2,289.14 1,707.47 1,104.37 543.21 2,004.50 1,467.24 965.79 77.49%
EPS 149.24 119.41 72.92 33.85 132.21 104.43 70.57 64.53%
DPS 2.50 0.00 0.00 0.00 6.50 0.00 0.00 -
NAPS 12.59 12.45 12.08 11.93 11.60 11.39 11.15 8.41%
Adjusted Per Share Value based on latest NOSH - 158,700
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 2,032.30 1,513.37 977.46 480.08 1,752.86 1,279.64 841.60 79.70%
EPS 132.50 105.84 64.54 29.92 115.61 91.08 61.50 66.57%
DPS 2.22 0.00 0.00 0.00 5.68 0.00 0.00 -
NAPS 11.1774 11.0347 10.6919 10.5435 10.1438 9.9337 9.7162 9.76%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 12.10 10.48 9.15 8.39 7.05 6.20 5.04 -
P/RPS 0.53 0.61 0.83 1.54 0.35 0.42 0.52 1.27%
P/EPS 8.11 8.78 12.55 24.79 5.33 5.94 7.14 8.83%
EY 12.33 11.39 7.97 4.03 18.75 16.84 14.00 -8.09%
DY 0.21 0.00 0.00 0.00 0.92 0.00 0.00 -
P/NAPS 0.96 0.84 0.76 0.70 0.61 0.54 0.45 65.49%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 22/11/13 27/08/13 17/05/13 22/02/13 23/11/12 17/08/12 -
Price 11.60 9.95 9.72 9.50 7.60 7.69 6.37 -
P/RPS 0.51 0.58 0.88 1.75 0.38 0.52 0.66 -15.75%
P/EPS 7.77 8.33 13.33 28.06 5.75 7.36 9.03 -9.50%
EY 12.87 12.00 7.50 3.56 17.40 13.58 11.08 10.46%
DY 0.22 0.00 0.00 0.00 0.86 0.00 0.00 -
P/NAPS 0.92 0.80 0.80 0.80 0.66 0.68 0.57 37.47%

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