[ALLIANZ] QoQ TTM Result on 31-Dec-2019 [#4]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 7.19%
YoY- 30.62%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 5,825,085 5,712,875 5,674,785 5,534,374 5,431,076 5,314,061 5,254,818 7.08%
PBT 730,934 703,734 632,851 692,144 631,823 604,468 542,594 21.90%
Tax -221,555 -180,608 -159,790 -199,666 -172,387 -187,965 -153,888 27.41%
NP 509,379 523,126 473,061 492,478 459,436 416,503 388,706 19.69%
-
NP to SH 509,379 523,126 473,061 492,478 459,436 416,503 388,706 19.69%
-
Tax Rate 30.31% 25.66% 25.25% 28.85% 27.28% 31.10% 28.36% -
Total Cost 5,315,706 5,189,749 5,201,724 5,041,896 4,971,640 4,897,558 4,866,112 6.05%
-
Net Worth 4,121,509 3,965,873 3,739,429 3,669,934 3,788,212 3,628,616 3,485,076 11.79%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 114,851 114,851 114,851 114,851 69,838 69,838 69,838 39.19%
Div Payout % 22.55% 21.95% 24.28% 23.32% 15.20% 16.77% 17.97% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 4,121,509 3,965,873 3,739,429 3,669,934 3,788,212 3,628,616 3,485,076 11.79%
NOSH 176,888 176,888 176,888 176,887 176,767 176,767 176,767 0.04%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 8.74% 9.16% 8.34% 8.90% 8.46% 7.84% 7.40% -
ROE 12.36% 13.19% 12.65% 13.42% 12.13% 11.48% 11.15% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 3,293.08 3,229.62 3,208.11 3,132.18 3,073.81 3,006.59 2,973.39 7.02%
EPS 287.97 295.74 267.43 278.72 260.03 235.65 219.95 19.61%
DPS 65.00 65.00 65.00 65.00 40.00 40.00 40.00 38.09%
NAPS 23.30 22.42 21.14 20.77 21.44 20.53 19.72 11.72%
Adjusted Per Share Value based on latest NOSH - 176,887
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 3,270.98 3,207.97 3,186.58 3,107.74 3,049.73 2,984.02 2,950.76 7.08%
EPS 286.03 293.75 265.64 276.54 257.99 233.88 218.27 19.69%
DPS 64.49 64.49 64.49 64.49 39.22 39.22 39.22 39.18%
NAPS 23.1437 22.2697 20.9981 20.6079 21.2721 20.3759 19.5699 11.79%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 13.66 14.10 12.48 16.28 13.84 14.00 14.50 -
P/RPS 0.41 0.44 0.39 0.52 0.45 0.47 0.49 -11.17%
P/EPS 4.74 4.77 4.67 5.84 5.32 5.94 6.59 -19.67%
EY 21.08 20.97 21.43 17.12 18.79 16.83 15.17 24.45%
DY 4.76 4.61 5.21 3.99 2.89 2.86 2.76 43.67%
P/NAPS 0.59 0.63 0.59 0.78 0.65 0.68 0.74 -13.98%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 26/11/20 27/08/20 16/06/20 27/02/20 27/11/19 22/08/19 23/05/19 -
Price 13.70 13.48 14.30 15.70 14.00 13.80 13.18 -
P/RPS 0.42 0.42 0.45 0.50 0.46 0.46 0.44 -3.04%
P/EPS 4.76 4.56 5.35 5.63 5.38 5.86 5.99 -14.17%
EY 21.02 21.94 18.70 17.75 18.57 17.08 16.69 16.57%
DY 4.74 4.82 4.55 4.14 2.86 2.90 3.03 34.64%
P/NAPS 0.59 0.60 0.68 0.76 0.65 0.67 0.67 -8.10%

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