[ALLIANZ] QoQ TTM Result on 31-Mar-2017 [#1]

Stock

[ALLIANZ] ALLIANZ MALAYSIA BHD

Announcement Date

30-May-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

31-Mar-2017 [#1]

Profit Trend

QoQ- -1.92%

YoY- -0.74%

Quarter Report

2017 Q1 AMB announcement.pdf

Latest QR

Upcoming QR

ALLIANZ's Result

ALLIANZ's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
TTM Result
Revenue	4,800,990	4,802,098	4,765,889	4,720,538	4,678,894	4,638,248	4,621,502	2.56%
YoY %	-0.02%	0.76%	0.96%	0.89%	0.88%	0.36%	-	-
Horiz. %	103.88%	103.91%	103.12%	102.14%	101.24%	100.36%	100.00%	-
PBT	437,283	431,902	443,925	448,257	454,591	460,587	448,681	-1.69%
YoY %	1.25%	-2.71%	-0.97%	-1.39%	-1.30%	2.65%	-	-
Horiz. %	97.46%	96.26%	98.94%	99.91%	101.32%	102.65%	100.00%	-
Tax	-149,321	-140,743	-147,608	-142,131	-142,460	-152,171	-134,441	7.22%
YoY %	-6.09%	4.65%	-3.85%	0.23%	6.38%	-13.19%	-	-
Horiz. %	111.07%	104.69%	109.79%	105.72%	105.96%	113.19%	100.00%	-
NP	287,962	291,159	296,317	306,126	312,131	308,416	314,240	-5.64%
YoY %	-1.10%	-1.74%	-3.20%	-1.92%	1.20%	-1.85%	-	-
Horiz. %	91.64%	92.65%	94.30%	97.42%	99.33%	98.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	287,962	291,159	296,317	306,126	312,131	308,416	314,240	-5.64%
YoY %	-1.10%	-1.74%	-3.20%	-1.92%	1.20%	-1.85%	-	-
Horiz. %	91.64%	92.65%	94.30%	97.42%	99.33%	98.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	34.15%	32.59%	33.25%	31.71%	31.34%	33.04%	29.96%	-
YoY %	4.79%	-1.98%	4.86%	1.18%	-5.15%	10.28%	-	-
Horiz. %	113.99%	108.78%	110.98%	105.84%	104.61%	110.28%	100.00%	-
Total Cost	4,513,028	4,510,939	4,469,572	4,414,412	4,366,763	4,329,832	4,307,262	3.15%
YoY %	0.05%	0.93%	1.25%	1.09%	0.85%	0.52%	-	-
Horiz. %	104.78%	104.73%	103.77%	102.49%	101.38%	100.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,120,801	3,094,723	3,022,292	2,949,610	2,817,472	2,807,783	2,725,213	9.43%
YoY %	0.84%	2.40%	2.46%	4.69%	0.35%	3.03%	-	-
Horiz. %	114.52%	113.56%	110.90%	108.23%	103.39%	103.03%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Dividend
Div	20,851	15,293	15,293	15,293	15,293	10,887	10,887	54.03%
YoY %	36.34%	0.00%	0.00%	0.00%	40.47%	0.00%	-	-
Horiz. %	191.52%	140.47%	140.47%	140.47%	140.47%	100.00%	100.00%	-
Div Payout %	7.24%	5.25%	5.16%	5.00%	4.90%	3.53%	3.46%	-
YoY %	37.90%	1.74%	3.20%	2.04%	38.81%	2.02%	-	-
Horiz. %	209.25%	151.73%	149.13%	144.51%	141.62%	102.02%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Equity
Net Worth	3,120,801	3,094,723	3,022,292	2,949,610	2,817,472	2,807,783	2,725,213	9.43%
YoY %	0.84%	2.40%	2.46%	4.69%	0.35%	3.03%	-	-
Horiz. %	114.52%	113.56%	110.90%	108.23%	103.39%	103.03%	100.00%	-
NOSH	174,582	174,350	173,894	173,710	169,932	169,347	169,795	1.86%
YoY %	0.13%	0.26%	0.11%	2.22%	0.35%	-0.26%	-	-
Horiz. %	102.82%	102.68%	102.41%	102.31%	100.08%	99.74%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Ratio Analysis
NP Margin	6.00%	6.06%	6.22%	6.48%	6.67%	6.65%	6.80%	-
YoY %	-0.99%	-2.57%	-4.01%	-2.85%	0.30%	-2.21%	-	-
Horiz. %	88.24%	89.12%	91.47%	95.29%	98.09%	97.79%	100.00%	-
ROE	9.23%	9.41%	9.80%	10.38%	11.08%	10.98%	11.53%	-
YoY %	-1.91%	-3.98%	-5.59%	-6.32%	0.91%	-4.77%	-	-
Horiz. %	80.05%	81.61%	85.00%	90.03%	96.10%	95.23%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Per Share
RPS	2,762.94	2,754.28	2,740.67	2,717.47	2,753.39	2,738.89	2,721.81	1.00%
YoY %	0.31%	0.50%	0.85%	-1.30%	0.53%	0.63%	-	-
Horiz. %	101.51%	101.19%	100.69%	99.84%	101.16%	100.63%	100.00%	-
EPS	165.72	167.00	170.40	176.23	183.68	182.12	185.07	-7.07%
YoY %	-0.77%	-2.00%	-3.31%	-4.06%	0.86%	-1.59%	-	-
Horiz. %	89.54%	90.24%	92.07%	95.22%	99.25%	98.41%	100.00%	-
DPS	12.00	8.77	8.79	8.80	9.00	6.50	6.50	50.32%
YoY %	36.83%	-0.23%	-0.11%	-2.22%	38.46%	0.00%	-	-
Horiz. %	184.62%	134.92%	135.23%	135.38%	138.46%	100.00%	100.00%	-
NAPS	17.96	17.75	17.38	16.98	16.58	16.58	16.05	7.76%
YoY %	1.18%	2.13%	2.36%	2.41%	0.00%	3.30%	-	-
Horiz. %	111.90%	110.59%	108.29%	105.79%	103.30%	103.30%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 173,710
RPS	2,697.65	2,698.27	2,677.93	2,652.45	2,629.05	2,606.21	2,596.80	2.56%
YoY %	-0.02%	0.76%	0.96%	0.89%	0.88%	0.36%	-	-
Horiz. %	103.88%	103.91%	103.12%	102.14%	101.24%	100.36%	100.00%	-
EPS	161.80	163.60	166.50	172.01	175.38	173.30	176.57	-5.64%
YoY %	-1.10%	-1.74%	-3.20%	-1.92%	1.20%	-1.85%	-	-
Horiz. %	91.64%	92.65%	94.30%	97.42%	99.33%	98.15%	100.00%	-
DPS	11.72	8.59	8.59	8.59	8.59	6.12	6.12	54.02%
YoY %	36.44%	0.00%	0.00%	0.00%	40.36%	0.00%	-	-
Horiz. %	191.50%	140.36%	140.36%	140.36%	140.36%	100.00%	100.00%	-
NAPS	17.5356	17.3891	16.9821	16.5737	15.8312	15.7768	15.3128	9.43%
YoY %	0.84%	2.40%	2.46%	4.69%	0.34%	3.03%	-	-
Horiz. %	114.52%	113.56%	110.90%	108.23%	103.39%	103.03%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	-
Price	13.50	14.04	12.90	11.56	10.20	10.10	10.06	-
P/RPS	0.49	0.51	0.47	0.43	0.37	0.37	0.37	20.53%
YoY %	-3.92%	8.51%	9.30%	16.22%	0.00%	0.00%	-	-
Horiz. %	132.43%	137.84%	127.03%	116.22%	100.00%	100.00%	100.00%	-
P/EPS	8.15	8.41	7.57	6.56	5.55	5.55	5.44	30.83%
YoY %	-3.09%	11.10%	15.40%	18.20%	0.00%	2.02%	-	-
Horiz. %	149.82%	154.60%	139.15%	120.59%	102.02%	102.02%	100.00%	-
EY	12.28	11.89	13.21	15.24	18.01	18.03	18.40	-23.57%
YoY %	3.28%	-9.99%	-13.32%	-15.38%	-0.11%	-2.01%	-	-
Horiz. %	66.74%	64.62%	71.79%	82.83%	97.88%	97.99%	100.00%	-
DY	0.89	0.62	0.68	0.76	0.88	0.64	0.65	23.23%
YoY %	43.55%	-8.82%	-10.53%	-13.64%	37.50%	-1.54%	-	-
Horiz. %	136.92%	95.38%	104.62%	116.92%	135.38%	98.46%	100.00%	-
P/NAPS	0.75	0.79	0.74	0.68	0.62	0.61	0.63	12.29%
YoY %	-5.06%	6.76%	8.82%	9.68%	1.64%	-3.17%	-	-
Horiz. %	119.05%	125.40%	117.46%	107.94%	98.41%	96.83%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	22/02/18	22/11/17	17/08/17	30/05/17	24/02/17	29/11/16	18/08/16	-
Price	13.10	14.00	14.52	12.52	11.22	9.79	10.22	-
P/RPS	0.47	0.51	0.53	0.46	0.41	0.36	0.38	15.17%
YoY %	-7.84%	-3.77%	15.22%	12.20%	13.89%	-5.26%	-	-
Horiz. %	123.68%	134.21%	139.47%	121.05%	107.89%	94.74%	100.00%	-
P/EPS	7.90	8.38	8.52	7.10	6.11	5.38	5.52	26.91%
YoY %	-5.73%	-1.64%	20.00%	16.20%	13.57%	-2.54%	-	-
Horiz. %	143.12%	151.81%	154.35%	128.62%	110.69%	97.46%	100.00%	-
EY	12.65	11.93	11.74	14.08	16.37	18.60	18.11	-21.22%
YoY %	6.04%	1.62%	-16.62%	-13.99%	-11.99%	2.71%	-	-
Horiz. %	69.85%	65.88%	64.83%	77.75%	90.39%	102.71%	100.00%	-
DY	0.92	0.63	0.61	0.70	0.80	0.66	0.64	27.28%
YoY %	46.03%	3.28%	-12.86%	-12.50%	21.21%	3.12%	-	-
Horiz. %	143.75%	98.44%	95.31%	109.38%	125.00%	103.12%	100.00%	-
P/NAPS	0.73	0.79	0.84	0.74	0.68	0.59	0.64	9.14%
YoY %	-7.59%	-5.95%	13.51%	8.82%	15.25%	-7.81%	-	-
Horiz. %	114.06%	123.44%	131.25%	115.62%	106.25%	92.19%	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

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 15 May 2024

MQ Trader

MQ Trading Signals

2024-05-15 16:30:00

EMA 5

5 Mins

SELL

2024-05-15 16:30:00

ADX

5 Mins

SELL

2024-05-15 15:35:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-15 15:30:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-05-15 15:30:00

TURTLE SYSTEM 55

10 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

TOPGLOV

TOP GLOVE CORPORATION BHD

892

YTLPOWR

YTL POWER INTERNATIONAL BHD

627

MPI

MALAYSIAN PACIFIC INDUSTRIES

554

HARTA

HARTALEGA HOLDINGS BHD

554

PTRANS

PERAK TRANSIT BERHAD

546

HLIND

HONG LEONG INDUSTRIES BHD

528

GENTING

GENTING BHD

475

SENDAI

EVERSENDAI CORPORATION BERHAD

452

MYEG

MY E.G. SERVICES BHD

420

Daily Stocks

TOPGLOV

1.26

+0.30

506,885,400

SINKUNG

0.14

+0.01

394,072,100

SUPERMX

1.08

+0.215

325,313,100

CAREPLS

0.38

+0.075

280,252,600

INIX-OR

0.02

0.00

141,839,900

MYEG

1.03

+0.05

138,784,100

AHB

0.145

+0.015

109,403,100

ICONIC

0.115

+0.005

97,995,900

SUPERMX-C4A

0.125

+0.11

95,416,100

0.38

+0.03

87,568,900

More active Stocks

HARTA

3.82

+0.86

84,894,700

HEIM

24.20

+0.52

349,400

KOSSAN

2.74

+0.36

59,575,000

HARTA-C1W

0.515

+0.335

1,848,200

TOPGLOV

1.26

+0.30

506,885,400

DLADY

32.94

+0.30

41,500

KOSSAN-C60

0.78

+0.27

56,000

SUPERMX

1.08

+0.215

325,313,100

TOPGLOV-C4D

0.275

+0.20

5,748,400

F&N

32.48

+0.20

377,800

More gainer Stocks

MSM

2.80

-0.34

8,953,900

AJI

16.56

-0.32

280,000

PPB

15.30

-0.30

433,100

MSM-CQ

0.74

-0.185

35,000

ORIENT

6.97

-0.18

1,220,900

CITAGLB-PA

1.03

-0.17

1,400

PCHEM

6.81

-0.16

3,552,200

SBAGAN

6.46

-0.15

117,800

PETDAG

20.86

-0.14

436,500

JISHAN

0.52

-0.14

100,000

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