[ALLIANZ] YoY Annualized Quarter Result on 31-Dec-2013 [#4]

Stock

[ALLIANZ] ALLIANZ MALAYSIA BHD

Announcement Date

28-Feb-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2013

Quarter

31-Dec-2013 [#4]

Profit Trend

QoQ- -6.11%

YoY- 14.6%

Quarter Report

ALLIANZ's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	CAGR
Annualized Quarter Result
Revenue	4,678,486	4,519,497	4,376,184	3,649,389	3,147,599	2,751,664	2,509,037	10.93%
YoY %	3.52%	3.27%	19.92%	15.94%	14.39%	9.67%	-	-
Horiz. %	186.47%	180.13%	174.42%	145.45%	125.45%	109.67%	100.00%	-
PBT	454,591	438,221	423,530	339,231	297,779	248,791	191,550	15.47%
YoY %	3.74%	3.47%	24.85%	13.92%	19.69%	29.88%	-	-
Horiz. %	237.32%	228.78%	221.11%	177.10%	155.46%	129.88%	100.00%	-
Tax	-142,460	-129,350	-127,628	-101,310	-90,174	-85,155	-62,350	14.75%
YoY %	-10.14%	-1.35%	-25.98%	-12.35%	-5.89%	-36.58%	-	-
Horiz. %	228.48%	207.46%	204.70%	162.49%	144.63%	136.58%	100.00%	-
NP	312,131	308,871	295,902	237,921	207,605	163,636	129,200	15.82%
YoY %	1.06%	4.38%	24.37%	14.60%	26.87%	26.65%	-	-
Horiz. %	241.59%	239.06%	229.03%	184.15%	160.68%	126.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	312,131	308,871	295,902	237,921	207,605	163,636	129,200	15.82%
YoY %	1.06%	4.38%	24.37%	14.60%	26.87%	26.65%	-	-
Horiz. %	241.59%	239.06%	229.03%	184.15%	160.68%	126.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.34%	29.52%	30.13%	29.86%	30.28%	34.23%	32.55%	-
YoY %	6.17%	-2.02%	0.90%	-1.39%	-11.54%	5.16%	-	-
Horiz. %	96.28%	90.69%	92.57%	91.74%	93.03%	105.16%	100.00%	-
Total Cost	4,366,355	4,210,626	4,080,282	3,411,468	2,939,994	2,588,028	2,379,837	10.63%
YoY %	3.70%	3.19%	19.60%	16.04%	13.60%	8.75%	-	-
Horiz. %	183.47%	176.93%	171.45%	143.35%	123.54%	108.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,839,266	2,611,603	2,266,222	2,007,119	1,821,509	1,614,960	1,260,149	14.48%
YoY %	8.72%	15.24%	12.91%	10.19%	12.79%	28.16%	-	-
Horiz. %	225.31%	207.25%	179.84%	159.28%	144.55%	128.16%	100.00%	-

	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	CAGR
Dividend
Div	15,412	10,966	8,289	3,985	10,206	8,097	5,385	19.13%
YoY %	40.54%	32.30%	108.01%	-60.95%	26.05%	50.36%	-	-
Horiz. %	286.20%	203.64%	153.93%	74.00%	189.53%	150.36%	100.00%	-
Div Payout %	4.94%	3.55%	2.80%	1.68%	4.92%	4.95%	4.17%	-
YoY %	39.15%	26.79%	66.67%	-65.85%	-0.61%	18.71%	-	-
Horiz. %	118.47%	85.13%	67.15%	40.29%	117.99%	118.71%	100.00%	-

	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	CAGR
Equity
Net Worth	2,839,266	2,611,603	2,266,222	2,007,119	1,821,509	1,614,960	1,260,149	14.48%
YoY %	8.72%	15.24%	12.91%	10.19%	12.79%	28.16%	-	-
Horiz. %	225.31%	207.25%	179.84%	159.28%	144.55%	128.16%	100.00%	-
NOSH	171,246	168,708	165,780	159,421	157,026	154,246	153,864	1.79%
YoY %	1.50%	1.77%	3.99%	1.53%	1.80%	0.25%	-	-
Horiz. %	111.30%	109.65%	107.74%	103.61%	102.06%	100.25%	100.00%	-

	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	CAGR
Ratio Analysis
NP Margin	6.67%	6.83%	6.76%	6.52%	6.60%	5.95%	5.15%	-
YoY %	-2.34%	1.04%	3.68%	-1.21%	10.92%	15.53%	-	-
Horiz. %	129.51%	132.62%	131.26%	126.60%	128.16%	115.53%	100.00%	-
ROE	10.99%	11.83%	13.06%	11.85%	11.40%	10.13%	10.25%	-
YoY %	-7.10%	-9.42%	10.21%	3.95%	12.54%	-1.17%	-	-
Horiz. %	107.22%	115.41%	127.41%	115.61%	111.22%	98.83%	100.00%	-

	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	CAGR
Per Share
RPS	2,732.02	2,678.88	2,639.74	2,289.14	2,004.50	1,783.94	1,630.68	8.97%
YoY %	1.98%	1.48%	15.32%	14.20%	12.36%	9.40%	-	-
Horiz. %	167.54%	164.28%	161.88%	140.38%	122.92%	109.40%	100.00%	-
EPS	182.27	183.08	178.49	149.24	132.21	106.09	83.97	13.77%
YoY %	-0.44%	2.57%	19.60%	12.88%	24.62%	26.34%	-	-
Horiz. %	217.07%	218.03%	212.56%	177.73%	157.45%	126.34%	100.00%	-
DPS	9.00	6.50	5.00	2.50	6.50	5.25	3.50	17.03%
YoY %	38.46%	30.00%	100.00%	-61.54%	23.81%	50.00%	-	-
Horiz. %	257.14%	185.71%	142.86%	71.43%	185.71%	150.00%	100.00%	-
NAPS	16.58	15.48	13.67	12.59	11.60	10.47	8.19	12.46%
YoY %	7.11%	13.24%	8.58%	8.53%	10.79%	27.84%	-	-
Horiz. %	202.44%	189.01%	166.91%	153.72%	141.64%	127.84%	100.00%	-

	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	CAGR
Adjusted Per Share Value based on latest NOSH - 158,940
RPS	2,628.82	2,539.48	2,458.96	2,050.57	1,768.62	1,546.15	1,409.82	10.93%
YoY %	3.52%	3.27%	19.92%	15.94%	14.39%	9.67%	-	-
Horiz. %	186.46%	180.13%	174.42%	145.45%	125.45%	109.67%	100.00%	-
EPS	175.38	173.55	166.27	133.69	116.65	91.95	72.60	15.81%
YoY %	1.05%	4.38%	24.37%	14.61%	26.86%	26.65%	-	-
Horiz. %	241.57%	239.05%	229.02%	184.15%	160.67%	126.65%	100.00%	-
DPS	8.66	6.16	4.66	2.24	5.74	4.55	3.03	19.10%
YoY %	40.58%	32.19%	108.04%	-60.98%	26.15%	50.17%	-	-
Horiz. %	285.81%	203.30%	153.80%	73.93%	189.44%	150.17%	100.00%	-
NAPS	15.9537	14.6745	12.7338	11.2779	10.235	9.0744	7.0807	14.48%
YoY %	8.72%	15.24%	12.91%	10.19%	12.79%	28.16%	-	-
Horiz. %	225.31%	207.25%	179.84%	159.28%	144.55%	128.16%	100.00%	-

	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/16	31/12/15	31/12/14	31/12/13	31/12/12	30/12/11	30/12/10	-
Price	10.20	10.50	11.42	12.10	7.05	4.75	4.49	-
P/RPS	0.37	0.39	0.43	0.53	0.35	0.27	0.28	4.75%
YoY %	-5.13%	-9.30%	-18.87%	51.43%	29.63%	-3.57%	-	-
Horiz. %	132.14%	139.29%	153.57%	189.29%	125.00%	96.43%	100.00%	-
P/EPS	5.60	5.74	6.40	8.11	5.33	4.48	5.35	0.76%
YoY %	-2.44%	-10.31%	-21.09%	52.16%	18.97%	-16.26%	-	-
Horiz. %	104.67%	107.29%	119.63%	151.59%	99.63%	83.74%	100.00%	-
EY	17.87	17.44	15.63	12.33	18.75	22.33	18.70	-0.75%
YoY %	2.47%	11.58%	26.76%	-34.24%	-16.03%	19.41%	-	-
Horiz. %	95.56%	93.26%	83.58%	65.94%	100.27%	119.41%	100.00%	-
DY	0.88	0.62	0.44	0.21	0.92	1.11	0.78	2.02%
YoY %	41.94%	40.91%	109.52%	-77.17%	-17.12%	42.31%	-	-
Horiz. %	112.82%	79.49%	56.41%	26.92%	117.95%	142.31%	100.00%	-
P/NAPS	0.62	0.68	0.84	0.96	0.61	0.45	0.55	2.01%
YoY %	-8.82%	-19.05%	-12.50%	57.38%	35.56%	-18.18%	-	-
Horiz. %	112.73%	123.64%	152.73%	174.55%	110.91%	81.82%	100.00%	-

	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	CAGR
Price Multiplier on Announcement Date
Date	24/02/17	26/02/16	27/02/15	28/02/14	22/02/13	24/02/12	25/02/11	-
Price	11.22	9.93	12.30	11.60	7.60	4.98	5.02	-
P/RPS	0.41	0.37	0.47	0.51	0.38	0.28	0.31	4.76%
YoY %	10.81%	-21.28%	-7.84%	34.21%	35.71%	-9.68%	-	-
Horiz. %	132.26%	119.35%	151.61%	164.52%	122.58%	90.32%	100.00%	-
P/EPS	6.16	5.42	6.89	7.77	5.75	4.69	5.98	0.49%
YoY %	13.65%	-21.34%	-11.33%	35.13%	22.60%	-21.57%	-	-
Horiz. %	103.01%	90.64%	115.22%	129.93%	96.15%	78.43%	100.00%	-
EY	16.25	18.44	14.51	12.87	17.40	21.30	16.73	-0.48%
YoY %	-11.88%	27.08%	12.74%	-26.03%	-18.31%	27.32%	-	-
Horiz. %	97.13%	110.22%	86.73%	76.93%	104.00%	127.32%	100.00%	-
DY	0.80	0.65	0.41	0.22	0.86	1.05	0.70	2.24%
YoY %	23.08%	58.54%	86.36%	-74.42%	-18.10%	50.00%	-	-
Horiz. %	114.29%	92.86%	58.57%	31.43%	122.86%	150.00%	100.00%	-
P/NAPS	0.68	0.64	0.90	0.92	0.66	0.48	0.61	1.82%
YoY %	6.25%	-28.89%	-2.17%	39.39%	37.50%	-21.31%	-	-
Horiz. %	111.48%	104.92%	147.54%	150.82%	108.20%	78.69%	100.00%	-

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

Featured Posts

Moomoo MY

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

MQ Market Updates - 10 May 2024

MQ Trader

MQ Trading Signals

2024-05-10 16:00:00

EMA 5

10 Mins

SELL

2024-05-10 16:00:00

TURTLE SYSTEM 20

Hourly

SELL

2024-05-10 16:00:00

TURTLE SYSTEM 55

Hourly

SELL

2024-05-10 15:10:00

EMA 5

5 Mins

SELL

2024-05-10 15:05:00

ADX

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

570

MPI

MALAYSIAN PACIFIC INDUSTRIES

565

HLIND

HONG LEONG INDUSTRIES BHD

547

VSTECS

VSTECS BERHAD

432

GENTING

GENTING BHD

423

MYEG

MY E.G. SERVICES BHD

373

YTLPOWR

YTL POWER INTERNATIONAL BHD

365

TOPGLOV

TOP GLOVE CORPORATION BHD

336

MRCB

MALAYSIAN RESOURCES CORPORATION BERHAD

335

Daily Stocks

HSI-CXG

0.215

+0.05

217,838,000

HSI-HUT

0.145

-0.045

155,573,100

INIX-OR

0.02

0.00

141,839,900

TOPGLOV

0.95

+0.035

134,943,100

TWL

0.025

-0.005

120,951,000

ICONIC-WA

0.04

-0.005

93,720,600

MRCB

0.695

+0.005

87,856,300

ICONIC

0.12

0.00

81,049,200

PMHLDG

0.29

-0.005

80,849,100

MYEG

0.985

0.00

76,825,400

More active Stocks

SBAGAN

5.60

+0.63

679,500

KLUANG

5.31

+0.50

213,000

NESTLE

129.00

+0.50

20,900

KOBAY

2.40

+0.47

26,014,600

SAM

5.70

+0.33

3,114,400

KUCHAI

2.14

+0.31

2,143,500

MNRB

2.48

+0.25

12,210,200

MCEHLDG

1.94

+0.23

8,191,500

MANULFE

2.35

+0.22

836,100

HSI-CVK

1.42

+0.21

100

More gainer Stocks

DLADY

32.42

-0.96

130,700

PPB

15.48

-0.32

607,900

HEIM

23.58

-0.32

78,700

KLK

22.66

-0.26

356,800

HSI-HS6

0.35

-0.215

323,000

PETGAS

18.06

-0.20

217,700

IOICORP-C60

0.055

-0.195

20,000

ORIENT

6.97

-0.18

1,220,900

AJI

19.10

-0.18

446,000

HSI-HUY

0.69

-0.18

22,700

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More