[ALLIANZ] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 7.87%
YoY- 4.95%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 4,631,478 4,427,220 4,185,530 3,510,444 3,022,502 2,655,680 2,476,386 10.98%
PBT 448,632 427,712 422,934 343,750 321,852 255,516 158,712 18.88%
Tax -149,696 -139,514 -130,070 -111,960 -100,998 -84,486 -53,154 18.81%
NP 298,936 288,198 292,864 231,790 220,854 171,030 105,558 18.92%
-
NP to SH 298,936 288,198 292,864 231,790 220,854 171,030 105,558 18.92%
-
Tax Rate 33.37% 32.62% 30.75% 32.57% 31.38% 33.06% 33.49% -
Total Cost 4,332,542 4,139,022 3,892,666 3,278,654 2,801,648 2,484,650 2,370,828 10.56%
-
Net Worth 2,721,144 2,438,365 2,127,798 1,919,928 1,744,737 1,231,056 563,181 29.99%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 2,721,144 2,438,365 2,127,798 1,919,928 1,744,737 1,231,056 563,181 29.99%
NOSH 169,541 168,163 164,308 158,934 156,478 153,882 153,874 1.62%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 6.45% 6.51% 7.00% 6.60% 7.31% 6.44% 4.26% -
ROE 10.99% 11.82% 13.76% 12.07% 12.66% 13.89% 18.74% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 2,731.76 2,632.69 2,547.36 2,208.74 1,931.57 1,725.79 1,609.35 9.21%
EPS 176.32 171.38 178.24 145.84 141.14 111.16 68.60 17.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 16.05 14.50 12.95 12.08 11.15 8.00 3.66 27.90%
Adjusted Per Share Value based on latest NOSH - 159,056
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 2,579.22 2,465.47 2,330.87 1,954.93 1,683.20 1,478.92 1,379.07 10.98%
EPS 166.47 160.49 163.09 129.08 122.99 95.24 58.78 18.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 15.1537 13.579 11.8495 10.6919 9.7162 6.8556 3.1363 29.99%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 10.06 11.78 12.70 9.15 5.04 5.01 4.70 -
P/RPS 0.37 0.45 0.50 0.41 0.26 0.29 0.29 4.14%
P/EPS 5.71 6.87 7.13 6.27 3.57 4.51 6.85 -2.98%
EY 17.53 14.55 14.03 15.94 28.00 22.18 14.60 3.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.81 0.98 0.76 0.45 0.63 1.28 -11.13%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 18/08/16 26/08/15 28/08/14 27/08/13 17/08/12 16/08/11 25/08/10 -
Price 10.22 10.18 12.98 9.72 6.37 4.70 4.16 -
P/RPS 0.37 0.39 0.51 0.44 0.33 0.27 0.26 6.05%
P/EPS 5.80 5.94 7.28 6.66 4.51 4.23 6.06 -0.72%
EY 17.25 16.83 13.73 15.00 22.16 23.65 16.49 0.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.70 1.00 0.80 0.57 0.59 1.14 -9.16%

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