[ALLIANZ] QoQ TTM Result on 30-Sep-2015 [#3]

Stock

[ALLIANZ] ALLIANZ MALAYSIA BHD

Announcement Date

20-Nov-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

30-Sep-2015 [#3]

Profit Trend

QoQ- 0.03%

YoY- 7.68%

Quarter Report

2015 Q3 AMB KLSE_Final_20Nov2015.pdf

Latest QR

Upcoming QR

ALLIANZ's Result

ALLIANZ's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
TTM Result
Revenue	4,621,502	4,586,676	4,519,373	4,574,129	4,497,029	4,459,644	4,376,184	3.70%
YoY %	0.76%	1.49%	-1.20%	1.71%	0.84%	1.91%	-	-
Horiz. %	105.61%	104.81%	103.27%	104.52%	102.76%	101.91%	100.00%	-
PBT	448,681	440,799	438,221	411,226	425,919	411,939	423,530	3.92%
YoY %	1.79%	0.59%	6.56%	-3.45%	3.39%	-2.74%	-	-
Horiz. %	105.94%	104.08%	103.47%	97.09%	100.56%	97.26%	100.00%	-
Tax	-134,441	-132,390	-129,350	-117,567	-132,350	-128,613	-127,628	3.53%
YoY %	-1.55%	-2.35%	-10.02%	11.17%	-2.91%	-0.77%	-	-
Horiz. %	105.34%	103.73%	101.35%	92.12%	103.70%	100.77%	100.00%	-
NP	314,240	308,409	308,871	293,659	293,569	283,326	295,902	4.09%
YoY %	1.89%	-0.15%	5.18%	0.03%	3.62%	-4.25%	-	-
Horiz. %	106.20%	104.23%	104.38%	99.24%	99.21%	95.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	314,240	308,409	308,871	293,659	293,569	283,326	295,902	4.09%
YoY %	1.89%	-0.15%	5.18%	0.03%	3.62%	-4.25%	-	-
Horiz. %	106.20%	104.23%	104.38%	99.24%	99.21%	95.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.96%	30.03%	29.52%	28.59%	31.07%	31.22%	30.13%	-
YoY %	-0.23%	1.73%	3.25%	-7.98%	-0.48%	3.62%	-	-
Horiz. %	99.44%	99.67%	97.98%	94.89%	103.12%	103.62%	100.00%	-
Total Cost	4,307,262	4,278,267	4,210,502	4,280,470	4,203,460	4,176,318	4,080,282	3.67%
YoY %	0.68%	1.61%	-1.63%	1.83%	0.65%	2.35%	-	-
Horiz. %	105.56%	104.85%	103.19%	104.91%	103.02%	102.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,725,213	2,710,772	2,592,945	2,489,073	2,433,637	2,378,602	2,197,965	15.42%
YoY %	0.53%	4.54%	4.17%	2.28%	2.31%	8.22%	-	-
Horiz. %	123.99%	123.33%	117.97%	113.24%	110.72%	108.22%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Dividend
Div	10,887	10,887	10,887	8,039	8,039	8,039	8,039	22.42%
YoY %	0.00%	0.00%	35.43%	0.00%	0.00%	0.00%	-	-
Horiz. %	135.43%	135.43%	135.43%	100.00%	100.00%	100.00%	100.00%	-
Div Payout %	3.46%	3.53%	3.52%	2.74%	2.74%	2.84%	2.72%	-
YoY %	-1.98%	0.28%	28.47%	0.00%	-3.52%	4.41%	-	-
Horiz. %	127.21%	129.78%	129.41%	100.74%	100.74%	104.41%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Equity
Net Worth	2,725,213	2,710,772	2,592,945	2,489,073	2,433,637	2,378,602	2,197,965	15.42%
YoY %	0.53%	4.54%	4.17%	2.28%	2.31%	8.22%	-	-
Horiz. %	123.99%	123.33%	117.97%	113.24%	110.72%	108.22%	100.00%	-
NOSH	169,795	169,317	167,502	167,501	167,837	167,861	160,787	3.70%
YoY %	0.28%	1.08%	0.00%	-0.20%	-0.01%	4.40%	-	-
Horiz. %	105.60%	105.31%	104.18%	104.18%	104.38%	104.40%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Ratio Analysis
NP Margin	6.80%	6.72%	6.83%	6.42%	6.53%	6.35%	6.76%	-
YoY %	1.19%	-1.61%	6.39%	-1.68%	2.83%	-6.07%	-	-
Horiz. %	100.59%	99.41%	101.04%	94.97%	96.60%	93.93%	100.00%	-
ROE	11.53%	11.38%	11.91%	11.80%	12.06%	11.91%	13.46%	-
YoY %	1.32%	-4.45%	0.93%	-2.16%	1.26%	-11.52%	-	-
Horiz. %	85.66%	84.55%	88.48%	87.67%	89.60%	88.48%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Per Share
RPS	2,721.81	2,708.92	2,698.09	2,730.80	2,679.40	2,656.73	2,721.72	0.00%
YoY %	0.48%	0.40%	-1.20%	1.92%	0.85%	-2.39%	-	-
Horiz. %	100.00%	99.53%	99.13%	100.33%	98.45%	97.61%	100.00%	-
EPS	185.07	182.15	184.40	175.32	174.91	168.79	184.03	0.37%
YoY %	1.60%	-1.22%	5.18%	0.23%	3.63%	-8.28%	-	-
Horiz. %	100.57%	98.98%	100.20%	95.27%	95.04%	91.72%	100.00%	-
DPS	6.50	6.50	6.50	4.80	4.79	4.79	5.00	19.13%
YoY %	0.00%	0.00%	35.42%	0.21%	0.00%	-4.20%	-	-
Horiz. %	130.00%	130.00%	130.00%	96.00%	95.80%	95.80%	100.00%	-
NAPS	16.05	16.01	15.48	14.86	14.50	14.17	13.67	11.30%
YoY %	0.25%	3.42%	4.17%	2.48%	2.33%	3.66%	-	-
Horiz. %	117.41%	117.12%	113.24%	108.71%	106.07%	103.66%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Adjusted Per Share Value based on latest NOSH - 167,501
RPS	2,596.80	2,577.23	2,539.41	2,570.18	2,526.86	2,505.85	2,458.96	3.70%
YoY %	0.76%	1.49%	-1.20%	1.71%	0.84%	1.91%	-	-
Horiz. %	105.61%	104.81%	103.27%	104.52%	102.76%	101.91%	100.00%	-
EPS	176.57	173.29	173.55	165.01	164.95	159.20	166.27	4.09%
YoY %	1.89%	-0.15%	5.18%	0.04%	3.61%	-4.25%	-	-
Horiz. %	106.19%	104.22%	104.38%	99.24%	99.21%	95.75%	100.00%	-
DPS	6.12	6.12	6.12	4.52	4.52	4.52	4.52	22.41%
YoY %	0.00%	0.00%	35.40%	0.00%	0.00%	0.00%	-	-
Horiz. %	135.40%	135.40%	135.40%	100.00%	100.00%	100.00%	100.00%	-
NAPS	15.3128	15.2317	14.5696	13.986	13.6745	13.3652	12.3503	15.42%
YoY %	0.53%	4.54%	4.17%	2.28%	2.31%	8.22%	-	-
Horiz. %	123.99%	123.33%	117.97%	113.24%	110.72%	108.22%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	-
Price	10.06	10.72	10.50	10.60	11.78	12.54	11.42	-
P/RPS	0.37	0.40	0.39	0.39	0.44	0.47	0.42	-8.11%
YoY %	-7.50%	2.56%	0.00%	-11.36%	-6.38%	11.90%	-	-
Horiz. %	88.10%	95.24%	92.86%	92.86%	104.76%	111.90%	100.00%	-
P/EPS	5.44	5.89	5.69	6.05	6.73	7.43	6.21	-8.45%
YoY %	-7.64%	3.51%	-5.95%	-10.10%	-9.42%	19.65%	-	-
Horiz. %	87.60%	94.85%	91.63%	97.42%	108.37%	119.65%	100.00%	-
EY	18.40	16.99	17.56	16.54	14.85	13.46	16.11	9.27%
YoY %	8.30%	-3.25%	6.17%	11.38%	10.33%	-16.45%	-	-
Horiz. %	114.21%	105.46%	109.00%	102.67%	92.18%	83.55%	100.00%	-
DY	0.65	0.61	0.62	0.45	0.41	0.38	0.44	29.74%
YoY %	6.56%	-1.61%	37.78%	9.76%	7.89%	-13.64%	-	-
Horiz. %	147.73%	138.64%	140.91%	102.27%	93.18%	86.36%	100.00%	-
P/NAPS	0.63	0.67	0.68	0.71	0.81	0.88	0.84	-17.46%
YoY %	-5.97%	-1.47%	-4.23%	-12.35%	-7.95%	4.76%	-	-
Horiz. %	75.00%	79.76%	80.95%	84.52%	96.43%	104.76%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Price Multiplier on Announcement Date
Date	18/08/16	27/05/16	26/02/16	20/11/15	26/08/15	27/05/15	27/02/15	-
Price	10.22	9.92	9.93	10.52	10.18	12.80	12.30	-
P/RPS	0.38	0.37	0.37	0.39	0.38	0.48	0.45	-10.66%
YoY %	2.70%	0.00%	-5.13%	2.63%	-20.83%	6.67%	-	-
Horiz. %	84.44%	82.22%	82.22%	86.67%	84.44%	106.67%	100.00%	-
P/EPS	5.52	5.45	5.39	6.00	5.82	7.58	6.68	-11.95%
YoY %	1.28%	1.11%	-10.17%	3.09%	-23.22%	13.47%	-	-
Horiz. %	82.63%	81.59%	80.69%	89.82%	87.13%	113.47%	100.00%	-
EY	18.11	18.36	18.57	16.67	17.18	13.19	14.96	13.59%
YoY %	-1.36%	-1.13%	11.40%	-2.97%	30.25%	-11.83%	-	-
Horiz. %	121.06%	122.73%	124.13%	111.43%	114.84%	88.17%	100.00%	-
DY	0.64	0.66	0.65	0.46	0.47	0.37	0.41	34.60%
YoY %	-3.03%	1.54%	41.30%	-2.13%	27.03%	-9.76%	-	-
Horiz. %	156.10%	160.98%	158.54%	112.20%	114.63%	90.24%	100.00%	-
P/NAPS	0.64	0.62	0.64	0.71	0.70	0.90	0.90	-20.34%
YoY %	3.23%	-3.12%	-9.86%	1.43%	-22.22%	0.00%	-	-
Horiz. %	71.11%	68.89%	71.11%	78.89%	77.78%	100.00%	100.00%	-

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

Featured Posts

Moomoo MY

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

MQ Market Updates - 10 May 2024

MQ Trader

MQ Trading Signals

2024-05-10 16:00:00

EMA 5

10 Mins

SELL

2024-05-10 16:00:00

TURTLE SYSTEM 20

Hourly

SELL

2024-05-10 16:00:00

TURTLE SYSTEM 55

Hourly

SELL

2024-05-10 15:10:00

EMA 5

5 Mins

SELL

2024-05-10 15:05:00

ADX

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

614

HLIND

HONG LEONG INDUSTRIES BHD

610

MPI

MALAYSIAN PACIFIC INDUSTRIES

610

GENTING

GENTING BHD

386

VSTECS

VSTECS BERHAD

384

MYEG

MY E.G. SERVICES BHD

358

YTLPOWR

YTL POWER INTERNATIONAL BHD

347

TOPGLOV

TOP GLOVE CORPORATION BHD

306

SNS

SNS NETWORK TECHNOLOGY BERHAD

291

Daily Stocks

HSI-CXG

0.215

+0.05

217,838,000

HSI-HUT

0.145

-0.045

155,573,100

TOPGLOV

0.95

+0.035

134,943,100

TWL

0.025

-0.005

120,951,000

ICONIC-WA

0.04

-0.005

93,720,600

MRCB

0.695

+0.005

87,856,300

ICONIC

0.12

0.00

81,049,200

PMHLDG

0.29

-0.005

80,849,100

MYEG

0.985

0.00

76,825,400

HSI-HS2

0.06

-0.035

64,799,400

More active Stocks

SBAGAN

5.60

+0.63

679,500

KLUANG

5.31

+0.50

213,000

NESTLE

129.00

+0.50

20,900

KOBAY

2.40

+0.47

26,014,600

SAM

5.70

+0.33

3,114,400

KUCHAI

2.14

+0.31

2,143,500

MNRB

2.48

+0.25

12,210,200

MCEHLDG

1.94

+0.23

8,191,500

MANULFE

2.35

+0.22

836,100

HSI-CVK

1.42

+0.21

100

More gainer Stocks

DLADY

32.42

-0.96

130,700

PPB

15.48

-0.32

607,900

HEIM

23.58

-0.32

78,700

KLK

22.66

-0.26

356,800

HSI-HS6

0.35

-0.215

323,000

PETGAS

18.06

-0.20

217,700

IOICORP-C60

0.055

-0.195

20,000

ORIENT

6.97

-0.18

1,220,900

AJI

19.10

-0.18

446,000

HSI-HUY

0.69

-0.18

22,700

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More