[ALLIANZ] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
23-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -1.26%
YoY- 25.45%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 4,465,392 4,201,465 3,623,385 3,063,792 2,686,865 2,460,322 2,137,958 13.05%
PBT 414,961 431,366 360,808 310,470 264,060 172,980 125,396 22.06%
Tax -118,152 -131,566 -107,410 -92,406 -90,236 -56,385 -47,176 16.52%
NP 296,809 299,800 253,397 218,064 173,824 116,594 78,220 24.87%
-
NP to SH 296,809 299,800 253,397 218,064 173,824 116,594 78,220 24.87%
-
Tax Rate 28.47% 30.50% 29.77% 29.76% 34.17% 32.60% 37.62% -
Total Cost 4,168,582 3,901,665 3,369,988 2,845,728 2,513,041 2,343,728 2,059,738 12.46%
-
Net Worth 2,504,117 2,217,110 1,981,490 1,783,789 1,230,914 1,214,057 444,641 33.36%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 2,504,117 2,217,110 1,981,490 1,783,789 1,230,914 1,214,057 444,641 33.36%
NOSH 168,513 165,209 159,155 156,610 153,864 153,872 153,855 1.52%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 6.65% 7.14% 6.99% 7.12% 6.47% 4.74% 3.66% -
ROE 11.85% 13.52% 12.79% 12.22% 14.12% 9.60% 17.59% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 2,649.86 2,543.12 2,276.63 1,956.32 1,746.26 1,598.93 1,389.59 11.35%
EPS 176.13 181.47 159.21 139.24 112.97 75.77 50.84 22.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 14.86 13.42 12.45 11.39 8.00 7.89 2.89 31.36%
Adjusted Per Share Value based on latest NOSH - 156,837
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 2,507.47 2,359.26 2,034.65 1,720.42 1,508.76 1,381.55 1,200.54 13.05%
EPS 166.67 168.35 142.29 122.45 97.61 65.47 43.92 24.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 14.0615 12.4498 11.1267 10.0166 6.912 6.8173 2.4968 33.36%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 10.60 11.92 10.48 6.20 4.51 4.18 4.90 -
P/RPS 0.40 0.47 0.46 0.32 0.26 0.26 0.35 2.24%
P/EPS 6.02 6.57 6.58 4.45 3.99 5.52 9.64 -7.54%
EY 16.62 15.22 15.19 22.46 25.05 18.13 10.38 8.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.89 0.84 0.54 0.56 0.53 1.70 -13.53%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 20/11/15 21/11/14 22/11/13 23/11/12 18/11/11 24/11/10 23/11/09 -
Price 10.52 12.00 9.95 7.69 4.55 4.09 4.70 -
P/RPS 0.40 0.47 0.44 0.39 0.26 0.26 0.34 2.74%
P/EPS 5.97 6.61 6.25 5.52 4.03 5.40 9.24 -7.01%
EY 16.74 15.12 16.00 18.11 24.83 18.53 10.82 7.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.89 0.80 0.68 0.57 0.52 1.63 -12.92%

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