[ALLIANZ] QoQ Quarter Result on 30-Jun-2018 [#2]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
20-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 3.02%
YoY- 35.18%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 1,344,295 1,302,173 1,301,578 1,306,772 1,271,406 1,209,867 1,188,389 8.57%
PBT 151,240 127,837 147,676 115,841 127,630 126,385 97,248 34.26%
Tax -52,323 -27,797 -47,797 -25,971 -40,398 -39,603 -29,722 45.84%
NP 98,917 100,040 99,879 89,870 87,232 86,782 67,526 29.01%
-
NP to SH 98,917 100,040 99,879 89,870 87,232 86,782 67,526 29.01%
-
Tax Rate 34.60% 21.74% 32.37% 22.42% 31.65% 31.34% 30.56% -
Total Cost 1,245,378 1,202,133 1,201,699 1,216,902 1,184,174 1,123,085 1,120,863 7.28%
-
Net Worth 3,485,076 3,322,561 3,414,808 3,266,391 3,215,121 3,120,801 3,094,723 8.24%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - 69,838 - - - 20,851 - -
Div Payout % - 69.81% - - - 24.03% - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 3,485,076 3,322,561 3,414,808 3,266,391 3,215,121 3,120,801 3,094,723 8.24%
NOSH 176,767 176,688 176,658 176,658 175,517 174,582 174,350 0.92%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 7.36% 7.68% 7.67% 6.88% 6.86% 7.17% 5.68% -
ROE 2.84% 3.01% 2.92% 2.75% 2.71% 2.78% 2.18% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 760.66 745.82 736.78 746.92 725.64 696.27 681.61 7.59%
EPS 55.97 10.69 56.54 51.37 49.79 49.94 38.73 27.85%
DPS 0.00 40.00 0.00 0.00 0.00 12.00 0.00 -
NAPS 19.72 19.03 19.33 18.67 18.35 17.96 17.75 7.27%
Adjusted Per Share Value based on latest NOSH - 176,658
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 755.35 731.68 731.35 734.27 714.40 679.82 667.75 8.57%
EPS 55.58 56.21 56.12 50.50 49.02 48.76 37.94 29.01%
DPS 0.00 39.24 0.00 0.00 0.00 11.72 0.00 -
NAPS 19.5825 18.6693 19.1876 18.3537 18.0656 17.5356 17.3891 8.24%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 14.50 13.00 12.80 12.70 11.62 13.50 14.04 -
P/RPS 1.91 1.74 1.74 1.70 1.60 1.94 2.06 -4.91%
P/EPS 25.91 22.69 22.64 24.72 23.34 27.03 36.25 -20.07%
EY 3.86 4.41 4.42 4.04 4.28 3.70 2.76 25.08%
DY 0.00 3.08 0.00 0.00 0.00 0.89 0.00 -
P/NAPS 0.74 0.68 0.66 0.68 0.63 0.75 0.79 -4.26%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 23/05/19 21/02/19 22/11/18 20/08/18 28/05/18 22/02/18 22/11/17 -
Price 13.18 14.00 12.00 12.60 13.16 13.10 14.00 -
P/RPS 1.73 1.88 1.63 1.69 1.81 1.88 2.05 -10.70%
P/EPS 23.55 24.43 21.22 24.53 26.43 26.23 36.15 -24.87%
EY 4.25 4.09 4.71 4.08 3.78 3.81 2.77 33.06%
DY 0.00 2.86 0.00 0.00 0.00 0.92 0.00 -
P/NAPS 0.67 0.74 0.62 0.67 0.72 0.73 0.79 -10.41%

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