[ALLIANZ] QoQ TTM Result on 31-Mar-2023 [#1]

Stock

[ALLIANZ] ALLIANZ MALAYSIA BHD

Announcement Date

29-May-2023

Admission Sponsor

Sponsor

Financial Year

31-Dec-2023

Quarter

31-Mar-2023 [#1]

Profit Trend

QoQ- 15.09%

YoY- 5.35%

Quarter Report

ALLIANZ's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
TTM Result
Revenue	4,941,641	5,336,035	5,736,932	6,226,686	6,772,989	6,740,366	6,618,003	-17.65%
YoY %	-7.39%	-6.99%	-7.87%	-8.07%	0.48%	1.85%	-	-
Horiz. %	74.67%	80.63%	86.69%	94.09%	102.34%	101.85%	100.00%	-
PBT	956,889	985,007	889,150	784,915	704,426	629,969	622,368	33.10%
YoY %	-2.85%	10.78%	13.28%	11.43%	11.82%	1.22%	-	-
Horiz. %	153.75%	158.27%	142.87%	126.12%	113.18%	101.22%	100.00%	-
Tax	-225,981	-281,452	-274,894	-240,713	-231,595	-168,802	-154,604	28.70%
YoY %	19.71%	-2.39%	-14.20%	-3.94%	-37.20%	-9.18%	-	-
Horiz. %	146.17%	182.05%	177.81%	155.70%	149.80%	109.18%	100.00%	-
NP	730,908	703,555	614,256	544,202	472,831	461,167	467,764	34.54%
YoY %	3.89%	14.54%	12.87%	15.09%	2.53%	-1.41%	-	-
Horiz. %	156.26%	150.41%	131.32%	116.34%	101.08%	98.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	730,908	703,555	614,256	544,202	472,831	461,167	467,764	34.54%
YoY %	3.89%	14.54%	12.87%	15.09%	2.53%	-1.41%	-	-
Horiz. %	156.26%	150.41%	131.32%	116.34%	101.08%	98.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.62%	28.57%	30.92%	30.67%	32.88%	26.80%	24.84%	-
YoY %	-17.33%	-7.60%	0.82%	-6.72%	22.69%	7.89%	-	-
Horiz. %	95.09%	115.02%	124.48%	123.47%	132.37%	107.89%	100.00%	-
Total Cost	4,210,733	4,632,480	5,122,676	5,682,484	6,300,158	6,279,199	6,150,239	-22.26%
YoY %	-9.10%	-9.57%	-9.85%	-9.80%	0.33%	2.10%	-	-
Horiz. %	68.46%	75.32%	83.29%	92.39%	102.44%	102.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,139,751	5,162,887	4,986,698	4,917,289	4,219,436	4,280,129	4,183,384	14.66%
YoY %	-0.45%	3.53%	1.41%	16.54%	-1.42%	2.31%	-	-
Horiz. %	122.86%	123.41%	119.20%	117.54%	100.86%	102.31%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Dividend
Div	234,919	234,603	234,603	207,001	150,940	140,173	140,173	40.95%
YoY %	0.13%	0.00%	13.33%	37.14%	7.68%	0.00%	-	-
Horiz. %	167.59%	167.37%	167.37%	147.68%	107.68%	100.00%	100.00%	-
Div Payout %	32.14%	33.35%	38.19%	38.04%	31.92%	30.40%	29.97%	-
YoY %	-3.63%	-12.67%	0.39%	19.17%	5.00%	1.43%	-	-
Horiz. %	107.24%	111.28%	127.43%	126.93%	106.51%	101.43%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Equity
Net Worth	5,139,751	5,162,887	4,986,698	4,917,289	4,219,436	4,280,129	4,183,384	14.66%
YoY %	-0.45%	3.53%	1.41%	16.54%	-1.42%	2.31%	-	-
Horiz. %	122.86%	123.41%	119.20%	117.54%	100.86%	102.31%	100.00%	-
NOSH	177,969	177,969	177,969	177,969	177,969	177,959	177,959	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.01%	0.00%	-	-
Horiz. %	100.01%	100.01%	100.01%	100.01%	100.01%	100.00%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Ratio Analysis
NP Margin	14.79%	13.18%	10.71%	8.74%	6.98%	6.84%	7.07%	-
YoY %	12.22%	23.06%	22.54%	25.21%	2.05%	-3.25%	-	-
Horiz. %	209.19%	186.42%	151.49%	123.62%	98.73%	96.75%	100.00%	-
ROE	14.22%	13.63%	12.32%	11.07%	11.21%	10.77%	11.18%	-
YoY %	4.33%	10.63%	11.29%	-1.25%	4.09%	-3.67%	-	-
Horiz. %	127.19%	121.91%	110.20%	99.02%	100.27%	96.33%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Per Share
RPS	2,776.68	2,998.29	3,223.55	3,498.74	3,815.53	3,788.98	3,720.80	-17.68%
YoY %	-7.39%	-6.99%	-7.87%	-8.30%	0.70%	1.83%	-	-
Horiz. %	74.63%	80.58%	86.64%	94.03%	102.55%	101.83%	100.00%	-
EPS	410.69	395.32	345.15	305.78	266.37	259.24	262.99	34.49%
YoY %	3.89%	14.54%	12.88%	14.80%	2.75%	-1.43%	-	-
Horiz. %	156.16%	150.32%	131.24%	116.27%	101.29%	98.57%	100.00%	-
DPS	132.00	132.00	132.00	116.50	85.00	79.00	79.00	40.67%
YoY %	0.00%	0.00%	13.30%	37.06%	7.59%	0.00%	-	-
Horiz. %	167.09%	167.09%	167.09%	147.47%	107.59%	100.00%	100.00%	-
NAPS	28.88	29.01	28.02	27.63	23.77	24.06	23.52	14.62%
YoY %	-0.45%	3.53%	1.41%	16.24%	-1.21%	2.30%	-	-
Horiz. %	122.79%	123.34%	119.13%	117.47%	101.06%	102.30%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Adjusted Per Share Value based on latest NOSH - 177,969
RPS	2,774.90	2,996.36	3,221.48	3,496.49	3,803.26	3,784.94	3,716.23	-17.65%
YoY %	-7.39%	-6.99%	-7.87%	-8.07%	0.48%	1.85%	-	-
Horiz. %	74.67%	80.63%	86.69%	94.09%	102.34%	101.85%	100.00%	-
EPS	410.43	395.07	344.93	305.59	265.51	258.96	262.67	34.54%
YoY %	3.89%	14.54%	12.87%	15.10%	2.53%	-1.41%	-	-
Horiz. %	156.25%	150.41%	131.32%	116.34%	101.08%	98.59%	100.00%	-
DPS	131.92	131.74	131.74	116.24	84.76	78.71	78.71	40.96%
YoY %	0.14%	0.00%	13.33%	37.14%	7.69%	0.00%	-	-
Horiz. %	167.60%	167.37%	167.37%	147.68%	107.69%	100.00%	100.00%	-
NAPS	28.8614	28.9913	28.002	27.6122	23.6935	24.0344	23.4911	14.66%
YoY %	-0.45%	3.53%	1.41%	16.54%	-1.42%	2.31%	-	-
Horiz. %	122.86%	123.41%	119.20%	117.54%	100.86%	102.31%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/23	29/09/23	30/06/23	31/03/23	30/12/22	30/09/22	30/06/22	-
Price	18.44	15.90	14.30	13.74	14.16	13.30	12.88	-
P/RPS	0.66	0.53	0.44	0.39	0.37	0.35	0.35	52.45%
YoY %	24.53%	20.45%	12.82%	5.41%	5.71%	0.00%	-	-
Horiz. %	188.57%	151.43%	125.71%	111.43%	105.71%	100.00%	100.00%	-
P/EPS	4.49	4.02	4.14	4.49	5.32	5.13	4.90	-5.64%
YoY %	11.69%	-2.90%	-7.80%	-15.60%	3.70%	4.69%	-	-
Horiz. %	91.63%	82.04%	84.49%	91.63%	108.57%	104.69%	100.00%	-
EY	22.27	24.86	24.14	22.26	18.81	19.49	20.42	5.93%
YoY %	-10.42%	2.98%	8.45%	18.34%	-3.49%	-4.55%	-	-
Horiz. %	109.06%	121.74%	118.22%	109.01%	92.12%	95.45%	100.00%	-
DY	7.16	8.30	9.23	8.48	6.00	5.94	6.13	10.87%
YoY %	-13.73%	-10.08%	8.84%	41.33%	1.01%	-3.10%	-	-
Horiz. %	116.80%	135.40%	150.57%	138.34%	97.88%	96.90%	100.00%	-
P/NAPS	0.64	0.55	0.51	0.50	0.60	0.55	0.55	10.60%
YoY %	16.36%	7.84%	2.00%	-16.67%	9.09%	0.00%	-	-
Horiz. %	116.36%	100.00%	92.73%	90.91%	109.09%	100.00%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Price Multiplier on Announcement Date
Date	26/02/24	23/11/23	23/08/23	29/05/23	23/02/23	23/11/22	24/08/22	-
Price	18.56	17.88	16.42	14.00	13.88	13.30	13.20	-
P/RPS	0.67	0.60	0.51	0.40	0.36	0.35	0.35	53.98%
YoY %	11.67%	17.65%	27.50%	11.11%	2.86%	0.00%	-	-
Horiz. %	191.43%	171.43%	145.71%	114.29%	102.86%	100.00%	100.00%	-
P/EPS	4.52	4.52	4.76	4.58	5.21	5.13	5.02	-6.73%
YoY %	0.00%	-5.04%	3.93%	-12.09%	1.56%	2.19%	-	-
Horiz. %	90.04%	90.04%	94.82%	91.24%	103.78%	102.19%	100.00%	-
EY	22.13	22.11	21.02	21.84	19.19	19.49	19.92	7.24%
YoY %	0.09%	5.19%	-3.75%	13.81%	-1.54%	-2.16%	-	-
Horiz. %	111.09%	110.99%	105.52%	109.64%	96.34%	97.84%	100.00%	-
DY	7.11	7.38	8.04	8.32	6.12	5.94	5.98	12.19%
YoY %	-3.66%	-8.21%	-3.37%	35.95%	3.03%	-0.67%	-	-
Horiz. %	118.90%	123.41%	134.45%	139.13%	102.34%	99.33%	100.00%	-
P/NAPS	0.64	0.62	0.59	0.51	0.58	0.55	0.56	9.28%
YoY %	3.23%	5.08%	15.69%	-12.07%	5.45%	-1.79%	-	-
Horiz. %	114.29%	110.71%	105.36%	91.07%	103.57%	98.21%	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

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos