[ALLIANZ] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -2.16%
YoY- -1.59%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 5,156,356 4,805,468 4,631,478 4,427,220 4,185,530 3,510,444 3,022,502 9.30%
PBT 486,942 427,300 448,632 427,712 422,934 343,750 321,852 7.14%
Tax -132,738 -159,992 -149,696 -139,514 -130,070 -111,960 -100,998 4.65%
NP 354,204 267,308 298,936 288,198 292,864 231,790 220,854 8.18%
-
NP to SH 354,204 267,308 298,936 288,198 292,864 231,790 220,854 8.18%
-
Tax Rate 27.26% 37.44% 33.37% 32.62% 30.75% 32.57% 31.38% -
Total Cost 4,802,152 4,538,160 4,332,542 4,139,022 3,892,666 3,278,654 2,801,648 9.39%
-
Net Worth 3,266,391 3,021,077 2,721,144 2,438,365 2,127,798 1,919,928 1,744,737 11.01%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 3,266,391 3,021,077 2,721,144 2,438,365 2,127,798 1,919,928 1,744,737 11.01%
NOSH 176,658 173,824 169,541 168,163 164,308 158,934 156,478 2.04%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 6.87% 5.56% 6.45% 6.51% 7.00% 6.60% 7.31% -
ROE 10.84% 8.85% 10.99% 11.82% 13.76% 12.07% 12.66% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 2,947.26 2,764.54 2,731.76 2,632.69 2,547.36 2,208.74 1,931.57 7.29%
EPS 201.78 153.78 176.32 171.38 178.24 145.84 141.14 6.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 18.67 17.38 16.05 14.50 12.95 12.08 11.15 8.96%
Adjusted Per Share Value based on latest NOSH - 167,837
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 2,884.36 2,688.08 2,590.76 2,476.50 2,341.30 1,963.67 1,690.73 9.30%
EPS 198.13 149.53 167.22 161.21 163.82 129.66 123.54 8.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 18.2716 16.8993 15.2216 13.6397 11.9025 10.7397 9.7597 11.01%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 12.70 12.90 10.06 11.78 12.70 9.15 5.04 -
P/RPS 0.43 0.47 0.37 0.45 0.50 0.41 0.26 8.74%
P/EPS 6.27 8.39 5.71 6.87 7.13 6.27 3.57 9.83%
EY 15.94 11.92 17.53 14.55 14.03 15.94 28.00 -8.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.74 0.63 0.81 0.98 0.76 0.45 7.11%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 20/08/18 17/08/17 18/08/16 26/08/15 28/08/14 27/08/13 17/08/12 -
Price 12.60 14.52 10.22 10.18 12.98 9.72 6.37 -
P/RPS 0.43 0.53 0.37 0.39 0.51 0.44 0.33 4.50%
P/EPS 6.22 9.44 5.80 5.94 7.28 6.66 4.51 5.50%
EY 16.07 10.59 17.25 16.83 13.73 15.00 22.16 -5.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.84 0.64 0.70 1.00 0.80 0.57 2.72%

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