[ALLIANZ] QoQ TTM Result on 31-Dec-2016 [#4]

Stock

[ALLIANZ] ALLIANZ MALAYSIA BHD

Announcement Date

24-Feb-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

31-Dec-2016 [#4]

Profit Trend

QoQ- 1.2%

YoY- 1.06%

Quarter Report

AMB Board_2016 Q4 AMB KLSE_Final.pdf

Latest QR

Upcoming QR

ALLIANZ's Result

ALLIANZ's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
TTM Result
Revenue	4,802,098	4,765,889	4,720,538	4,678,894	4,638,248	4,621,502	4,586,676	3.10%
YoY %	0.76%	0.96%	0.89%	0.88%	0.36%	0.76%	-	-
Horiz. %	104.70%	103.91%	102.92%	102.01%	101.12%	100.76%	100.00%	-
PBT	431,902	443,925	448,257	454,591	460,587	448,681	440,799	-1.34%
YoY %	-2.71%	-0.97%	-1.39%	-1.30%	2.65%	1.79%	-	-
Horiz. %	97.98%	100.71%	101.69%	103.13%	104.49%	101.79%	100.00%	-
Tax	-140,743	-147,608	-142,131	-142,460	-152,171	-134,441	-132,390	4.15%
YoY %	4.65%	-3.85%	0.23%	6.38%	-13.19%	-1.55%	-	-
Horiz. %	106.31%	111.49%	107.36%	107.61%	114.94%	101.55%	100.00%	-
NP	291,159	296,317	306,126	312,131	308,416	314,240	308,409	-3.76%
YoY %	-1.74%	-3.20%	-1.92%	1.20%	-1.85%	1.89%	-	-
Horiz. %	94.41%	96.08%	99.26%	101.21%	100.00%	101.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	291,159	296,317	306,126	312,131	308,416	314,240	308,409	-3.76%
YoY %	-1.74%	-3.20%	-1.92%	1.20%	-1.85%	1.89%	-	-
Horiz. %	94.41%	96.08%	99.26%	101.21%	100.00%	101.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.59%	33.25%	31.71%	31.34%	33.04%	29.96%	30.03%	-
YoY %	-1.98%	4.86%	1.18%	-5.15%	10.28%	-0.23%	-	-
Horiz. %	108.52%	110.72%	105.59%	104.36%	110.02%	99.77%	100.00%	-
Total Cost	4,510,939	4,469,572	4,414,412	4,366,763	4,329,832	4,307,262	4,278,267	3.59%
YoY %	0.93%	1.25%	1.09%	0.85%	0.52%	0.68%	-	-
Horiz. %	105.44%	104.47%	103.18%	102.07%	101.21%	100.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,094,723	3,022,292	2,949,610	2,817,472	2,807,783	2,725,213	2,710,772	9.22%
YoY %	2.40%	2.46%	4.69%	0.35%	3.03%	0.53%	-	-
Horiz. %	114.16%	111.49%	108.81%	103.94%	103.58%	100.53%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Dividend
Div	15,293	15,293	15,293	15,293	10,887	10,887	10,887	25.40%
YoY %	0.00%	0.00%	0.00%	40.47%	0.00%	0.00%	-	-
Horiz. %	140.47%	140.47%	140.47%	140.47%	100.00%	100.00%	100.00%	-
Div Payout %	5.25%	5.16%	5.00%	4.90%	3.53%	3.46%	3.53%	-
YoY %	1.74%	3.20%	2.04%	38.81%	2.02%	-1.98%	-	-
Horiz. %	148.73%	146.18%	141.64%	138.81%	100.00%	98.02%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Equity
Net Worth	3,094,723	3,022,292	2,949,610	2,817,472	2,807,783	2,725,213	2,710,772	9.22%
YoY %	2.40%	2.46%	4.69%	0.35%	3.03%	0.53%	-	-
Horiz. %	114.16%	111.49%	108.81%	103.94%	103.58%	100.53%	100.00%	-
NOSH	174,350	173,894	173,710	169,932	169,347	169,795	169,317	1.97%
YoY %	0.26%	0.11%	2.22%	0.35%	-0.26%	0.28%	-	-
Horiz. %	102.97%	102.70%	102.59%	100.36%	100.02%	100.28%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Ratio Analysis
NP Margin	6.06%	6.22%	6.48%	6.67%	6.65%	6.80%	6.72%	-
YoY %	-2.57%	-4.01%	-2.85%	0.30%	-2.21%	1.19%	-	-
Horiz. %	90.18%	92.56%	96.43%	99.26%	98.96%	101.19%	100.00%	-
ROE	9.41%	9.80%	10.38%	11.08%	10.98%	11.53%	11.38%	-
YoY %	-3.98%	-5.59%	-6.32%	0.91%	-4.77%	1.32%	-	-
Horiz. %	82.69%	86.12%	91.21%	97.36%	96.49%	101.32%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Per Share
RPS	2,754.28	2,740.67	2,717.47	2,753.39	2,738.89	2,721.81	2,708.92	1.11%
YoY %	0.50%	0.85%	-1.30%	0.53%	0.63%	0.48%	-	-
Horiz. %	101.67%	101.17%	100.32%	101.64%	101.11%	100.48%	100.00%	-
EPS	167.00	170.40	176.23	183.68	182.12	185.07	182.15	-5.61%
YoY %	-2.00%	-3.31%	-4.06%	0.86%	-1.59%	1.60%	-	-
Horiz. %	91.68%	93.55%	96.75%	100.84%	99.98%	101.60%	100.00%	-
DPS	8.77	8.79	8.80	9.00	6.50	6.50	6.50	22.08%
YoY %	-0.23%	-0.11%	-2.22%	38.46%	0.00%	0.00%	-	-
Horiz. %	134.92%	135.23%	135.38%	138.46%	100.00%	100.00%	100.00%	-
NAPS	17.75	17.38	16.98	16.58	16.58	16.05	16.01	7.11%
YoY %	2.13%	2.36%	2.41%	0.00%	3.30%	0.25%	-	-
Horiz. %	110.87%	108.56%	106.06%	103.56%	103.56%	100.25%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Adjusted Per Share Value based on latest NOSH - 169,932
RPS	2,698.27	2,677.93	2,652.45	2,629.05	2,606.21	2,596.80	2,577.23	3.10%
YoY %	0.76%	0.96%	0.89%	0.88%	0.36%	0.76%	-	-
Horiz. %	104.70%	103.91%	102.92%	102.01%	101.12%	100.76%	100.00%	-
EPS	163.60	166.50	172.01	175.38	173.30	176.57	173.29	-3.76%
YoY %	-1.74%	-3.20%	-1.92%	1.20%	-1.85%	1.89%	-	-
Horiz. %	94.41%	96.08%	99.26%	101.21%	100.01%	101.89%	100.00%	-
DPS	8.59	8.59	8.59	8.59	6.12	6.12	6.12	25.33%
YoY %	0.00%	0.00%	0.00%	40.36%	0.00%	0.00%	-	-
Horiz. %	140.36%	140.36%	140.36%	140.36%	100.00%	100.00%	100.00%	-
NAPS	17.3891	16.9821	16.5737	15.8312	15.7768	15.3128	15.2317	9.22%
YoY %	2.40%	2.46%	4.69%	0.34%	3.03%	0.53%	-	-
Horiz. %	114.16%	111.49%	108.81%	103.94%	103.58%	100.53%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	-
Price	14.04	12.90	11.56	10.20	10.10	10.06	10.72	-
P/RPS	0.51	0.47	0.43	0.37	0.37	0.37	0.40	17.56%
YoY %	8.51%	9.30%	16.22%	0.00%	0.00%	-7.50%	-	-
Horiz. %	127.50%	117.50%	107.50%	92.50%	92.50%	92.50%	100.00%	-
P/EPS	8.41	7.57	6.56	5.55	5.55	5.44	5.89	26.77%
YoY %	11.10%	15.40%	18.20%	0.00%	2.02%	-7.64%	-	-
Horiz. %	142.78%	128.52%	111.38%	94.23%	94.23%	92.36%	100.00%	-
EY	11.89	13.21	15.24	18.01	18.03	18.40	16.99	-21.15%
YoY %	-9.99%	-13.32%	-15.38%	-0.11%	-2.01%	8.30%	-	-
Horiz. %	69.98%	77.75%	89.70%	106.00%	106.12%	108.30%	100.00%	-
DY	0.62	0.68	0.76	0.88	0.64	0.65	0.61	1.08%
YoY %	-8.82%	-10.53%	-13.64%	37.50%	-1.54%	6.56%	-	-
Horiz. %	101.64%	111.48%	124.59%	144.26%	104.92%	106.56%	100.00%	-
P/NAPS	0.79	0.74	0.68	0.62	0.61	0.63	0.67	11.59%
YoY %	6.76%	8.82%	9.68%	1.64%	-3.17%	-5.97%	-	-
Horiz. %	117.91%	110.45%	101.49%	92.54%	91.04%	94.03%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Announcement Date
Date	22/11/17	17/08/17	30/05/17	24/02/17	29/11/16	18/08/16	27/05/16	-
Price	14.00	14.52	12.52	11.22	9.79	10.22	9.92	-
P/RPS	0.51	0.53	0.46	0.41	0.36	0.38	0.37	23.83%
YoY %	-3.77%	15.22%	12.20%	13.89%	-5.26%	2.70%	-	-
Horiz. %	137.84%	143.24%	124.32%	110.81%	97.30%	102.70%	100.00%	-
P/EPS	8.38	8.52	7.10	6.11	5.38	5.52	5.45	33.18%
YoY %	-1.64%	20.00%	16.20%	13.57%	-2.54%	1.28%	-	-
Horiz. %	153.76%	156.33%	130.28%	112.11%	98.72%	101.28%	100.00%	-
EY	11.93	11.74	14.08	16.37	18.60	18.11	18.36	-24.96%
YoY %	1.62%	-16.62%	-13.99%	-11.99%	2.71%	-1.36%	-	-
Horiz. %	64.98%	63.94%	76.69%	89.16%	101.31%	98.64%	100.00%	-
DY	0.63	0.61	0.70	0.80	0.66	0.64	0.66	-3.05%
YoY %	3.28%	-12.86%	-12.50%	21.21%	3.12%	-3.03%	-	-
Horiz. %	95.45%	92.42%	106.06%	121.21%	100.00%	96.97%	100.00%	-
P/NAPS	0.79	0.84	0.74	0.68	0.59	0.64	0.62	17.51%
YoY %	-5.95%	13.51%	8.82%	15.25%	-7.81%	3.23%	-	-
Horiz. %	127.42%	135.48%	119.35%	109.68%	95.16%	103.23%	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

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 29 April 2024

MQ Trader

MQ Trading Signals

2024-04-29 11:20:00

EMA 5

5 Mins

BUY

2024-04-29 10:40:00

OBV

10 Mins

SELL

2024-04-29 09:20:00

EMA 5

10 Mins

SELL

2024-04-29 09:15:00

EMA 5

5 Mins

SELL

2024-04-29 09:10:00

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

OPENSYS

OPENSYS (M) BHD

672

YTLPOWR

YTL POWER INTERNATIONAL BHD

574

MPI

MALAYSIAN PACIFIC INDUSTRIES

489

PTRANS

PERAK TRANSIT BERHAD

485

MYEG

MY E.G. SERVICES BHD

467

HLIND

HONG LEONG INDUSTRIES BHD

460

YTL

YTL CORPORATION BHD

374

CAPITALA

CAPITAL A BERHAD

323

SAPNRG

SAPURA ENERGY BERHAD

257

Daily Stocks

HSI-CVZ

0.175

+0.005

307,435,200

MYEG

0.91

-0.005

214,978,300

HSI-HUS

0.085

-0.005

205,959,100

INIX-OR

0.02

0.00

141,839,900

BPURI

0.075

0.00

98,691,600

TWL

0.03

0.00

93,648,100

EDUSPEC-OR

0.005

0.00

75,002,700

TOPGLOV

0.885

+0.055

68,117,900

CAPITALA

0.79

+0.055

66,923,500

YTL

3.20

+0.17

62,897,000

More active Stocks

APOLLO

6.99

+0.50

174,100

MPI

30.00

+0.50

78,800

HUMEIND-LA

3.88

+0.38

9,800

YTLPOWR

4.79

+0.37

56,658,400

CHINHIN

5.30

+0.30

239,300

KLK

23.20

+0.20

3,025,900

YTLPOWR-C30

1.76

+0.20

3,000

HSI-CXD

1.27

+0.18

610,000

YTLPOWR-C36

1.00

+0.175

586,200

YTL

3.20

+0.17

62,897,000

More gainer Stocks

HSI-HS6

0.815

-0.395

300,000

DLADY

33.82

-0.38

19,500

NESTLE

126.90

-0.30

131,200

AIRPORT

9.94

-0.26

5,042,300

HSI-HS4

0.245

-0.235

31,200

HSI-HUZ

0.50

-0.22

50,500

KLCC

7.52

-0.19

38,700

ORIENT

6.97

-0.18

1,220,900

HSI-HS3

0.43

-0.175

14,100

MALPAC

0.905

-0.125

5,000

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