[ALLIANZ] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
22-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 9.32%
YoY- 16.2%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 4,623,892 4,465,392 4,201,465 3,623,385 3,063,792 2,686,865 2,460,322 11.07%
PBT 444,782 414,961 431,366 360,808 310,470 264,060 172,980 17.02%
Tax -148,580 -118,152 -131,566 -107,410 -92,406 -90,236 -56,385 17.50%
NP 296,202 296,809 299,800 253,397 218,064 173,824 116,594 16.79%
-
NP to SH 296,202 296,809 299,800 253,397 218,064 173,824 116,594 16.79%
-
Tax Rate 33.41% 28.47% 30.50% 29.77% 29.76% 34.17% 32.60% -
Total Cost 4,327,689 4,168,582 3,901,665 3,369,988 2,845,728 2,513,041 2,343,728 10.75%
-
Net Worth 2,827,854 2,504,117 2,217,110 1,981,490 1,783,789 1,230,914 1,214,057 15.11%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 2,827,854 2,504,117 2,217,110 1,981,490 1,783,789 1,230,914 1,214,057 15.11%
NOSH 170,558 168,513 165,209 159,155 156,610 153,864 153,872 1.72%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 6.41% 6.65% 7.14% 6.99% 7.12% 6.47% 4.74% -
ROE 10.47% 11.85% 13.52% 12.79% 12.22% 14.12% 9.60% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 2,711.04 2,649.86 2,543.12 2,276.63 1,956.32 1,746.26 1,598.93 9.19%
EPS 173.67 176.13 181.47 159.21 139.24 112.97 75.77 14.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 16.58 14.86 13.42 12.45 11.39 8.00 7.89 13.16%
Adjusted Per Share Value based on latest NOSH - 159,743
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 2,598.14 2,509.08 2,360.78 2,035.96 1,721.53 1,509.74 1,382.44 11.07%
EPS 166.43 166.78 168.46 142.38 122.53 97.67 65.51 16.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 15.8896 14.0705 12.4578 11.1339 10.023 6.9164 6.8217 15.11%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 10.10 10.60 11.92 10.48 6.20 4.51 4.18 -
P/RPS 0.37 0.40 0.47 0.46 0.32 0.26 0.26 6.05%
P/EPS 5.82 6.02 6.57 6.58 4.45 3.99 5.52 0.88%
EY 17.19 16.62 15.22 15.19 22.46 25.05 18.13 -0.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.71 0.89 0.84 0.54 0.56 0.53 2.36%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 29/11/16 20/11/15 21/11/14 22/11/13 23/11/12 18/11/11 24/11/10 -
Price 9.79 10.52 12.00 9.95 7.69 4.55 4.09 -
P/RPS 0.36 0.40 0.47 0.44 0.39 0.26 0.26 5.56%
P/EPS 5.64 5.97 6.61 6.25 5.52 4.03 5.40 0.72%
EY 17.74 16.74 15.12 16.00 18.11 24.83 18.53 -0.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.71 0.89 0.80 0.68 0.57 0.52 2.12%

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