[ALLIANZ] QoQ TTM Result on 31-Dec-2021 [#4]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
22-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 2.28%
YoY- -8.04%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 6,740,366 6,618,003 6,532,164 6,431,039 6,285,859 6,232,116 6,067,557 7.25%
PBT 629,969 622,368 710,006 625,586 619,415 662,744 705,063 -7.22%
Tax -168,802 -154,604 -193,452 -147,089 -151,564 -180,983 -200,980 -10.97%
NP 461,167 467,764 516,554 478,497 467,851 481,761 504,083 -5.75%
-
NP to SH 461,167 467,764 516,554 478,497 467,851 481,761 504,083 -5.75%
-
Tax Rate 26.80% 24.84% 27.25% 23.51% 24.47% 27.31% 28.51% -
Total Cost 6,279,199 6,150,239 6,015,610 5,952,542 5,818,008 5,750,355 5,563,474 8.39%
-
Net Worth 4,280,129 4,183,384 4,197,385 4,140,538 4,249,041 4,151,622 3,994,370 4.70%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 140,173 140,173 111,714 111,714 102,595 102,595 102,595 23.10%
Div Payout % 30.40% 29.97% 21.63% 23.35% 21.93% 21.30% 20.35% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 4,280,129 4,183,384 4,197,385 4,140,538 4,249,041 4,151,622 3,994,370 4.70%
NOSH 177,959 177,959 177,959 177,508 177,508 177,508 177,168 0.29%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 6.84% 7.07% 7.91% 7.44% 7.44% 7.73% 8.31% -
ROE 10.77% 11.18% 12.31% 11.56% 11.01% 11.60% 12.62% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 3,788.98 3,720.80 3,674.30 3,626.70 3,546.02 3,521.65 3,428.44 6.88%
EPS 259.24 262.99 290.56 269.84 263.93 272.23 284.83 -6.07%
DPS 79.00 79.00 63.00 63.00 58.00 58.00 58.00 22.85%
NAPS 24.06 23.52 23.61 23.35 23.97 23.46 22.57 4.35%
Adjusted Per Share Value based on latest NOSH - 177,508
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 3,753.63 3,685.49 3,637.69 3,581.37 3,500.52 3,470.59 3,378.95 7.25%
EPS 256.82 260.49 287.66 266.47 260.54 268.29 280.72 -5.75%
DPS 78.06 78.06 62.21 62.21 57.13 57.13 57.13 23.11%
NAPS 23.8355 23.2968 23.3748 23.0582 23.6624 23.1199 22.2442 4.70%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 13.30 12.88 12.72 12.86 12.78 13.00 13.50 -
P/RPS 0.35 0.35 0.35 0.35 0.36 0.37 0.39 -6.95%
P/EPS 5.13 4.90 4.38 4.77 4.84 4.78 4.74 5.40%
EY 19.49 20.42 22.84 20.98 20.65 20.94 21.10 -5.14%
DY 5.94 6.13 4.95 4.90 4.54 4.46 4.30 24.01%
P/NAPS 0.55 0.55 0.54 0.55 0.53 0.55 0.60 -5.63%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 23/11/22 24/08/22 20/05/22 22/02/22 24/11/21 25/08/21 19/05/21 -
Price 13.30 13.20 12.60 12.66 13.00 12.66 13.16 -
P/RPS 0.35 0.35 0.34 0.35 0.37 0.36 0.38 -5.33%
P/EPS 5.13 5.02 4.34 4.69 4.93 4.65 4.62 7.22%
EY 19.49 19.92 23.06 21.31 20.30 21.50 21.64 -6.73%
DY 5.94 5.98 5.00 4.98 4.46 4.58 4.41 21.94%
P/NAPS 0.55 0.56 0.53 0.54 0.54 0.54 0.58 -3.47%

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