[ALLIANZ] YoY Annualized Quarter Result on 30-Jun-2016 [#2]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
18-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 2.12%
YoY- 3.73%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 5,420,620 5,156,356 4,805,468 4,631,478 4,427,220 4,185,530 3,510,444 7.50%
PBT 657,910 486,942 427,300 448,632 427,712 422,934 343,750 11.42%
Tax -224,742 -132,738 -159,992 -149,696 -139,514 -130,070 -111,960 12.30%
NP 433,168 354,204 267,308 298,936 288,198 292,864 231,790 10.97%
-
NP to SH 433,168 354,204 267,308 298,936 288,198 292,864 231,790 10.97%
-
Tax Rate 34.16% 27.26% 37.44% 33.37% 32.62% 30.75% 32.57% -
Total Cost 4,987,452 4,802,152 4,538,160 4,332,542 4,139,022 3,892,666 3,278,654 7.23%
-
Net Worth 3,628,616 3,266,391 3,021,077 2,721,144 2,438,365 2,127,798 1,919,928 11.18%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 3,628,616 3,266,391 3,021,077 2,721,144 2,438,365 2,127,798 1,919,928 11.18%
NOSH 176,767 176,658 173,824 169,541 168,163 164,308 158,934 1.78%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 7.99% 6.87% 5.56% 6.45% 6.51% 7.00% 6.60% -
ROE 11.94% 10.84% 8.85% 10.99% 11.82% 13.76% 12.07% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 3,066.88 2,947.26 2,764.54 2,731.76 2,632.69 2,547.36 2,208.74 5.62%
EPS 245.08 201.78 153.78 176.32 171.38 178.24 145.84 9.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 20.53 18.67 17.38 16.05 14.50 12.95 12.08 9.23%
Adjusted Per Share Value based on latest NOSH - 169,795
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 3,045.82 2,897.33 2,700.17 2,602.40 2,487.63 2,351.83 1,972.50 7.50%
EPS 243.39 199.03 150.20 167.97 161.94 164.56 130.24 10.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 20.389 18.3537 16.9753 15.29 13.7011 11.956 10.788 11.18%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 14.00 12.70 12.90 10.06 11.78 12.70 9.15 -
P/RPS 0.46 0.43 0.47 0.37 0.45 0.50 0.41 1.93%
P/EPS 5.71 6.27 8.39 5.71 6.87 7.13 6.27 -1.54%
EY 17.51 15.94 11.92 17.53 14.55 14.03 15.94 1.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.68 0.74 0.63 0.81 0.98 0.76 -1.83%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 22/08/19 20/08/18 17/08/17 18/08/16 26/08/15 28/08/14 27/08/13 -
Price 13.80 12.60 14.52 10.22 10.18 12.98 9.72 -
P/RPS 0.45 0.43 0.53 0.37 0.39 0.51 0.44 0.37%
P/EPS 5.63 6.22 9.44 5.80 5.94 7.28 6.66 -2.76%
EY 17.76 16.07 10.59 17.25 16.83 13.73 15.00 2.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.67 0.84 0.64 0.70 1.00 0.80 -2.91%

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