[ALLIANZ] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 29.66%
YoY- 20.02%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 4,399,960 4,066,120 3,448,308 2,957,976 2,613,560 2,505,020 1,953,648 14.48%
PBT 449,676 496,040 314,968 306,768 265,496 142,984 116,536 25.22%
Tax -155,112 -151,172 -100,088 -94,592 -88,708 -50,272 -35,560 27.81%
NP 294,564 344,868 214,880 212,176 176,788 92,712 80,976 24.00%
-
NP to SH 294,564 344,868 214,880 212,176 176,788 92,712 80,976 24.00%
-
Tax Rate 34.49% 30.48% 31.78% 30.84% 33.41% 35.16% 30.51% -
Total Cost 4,105,396 3,721,252 3,233,428 2,745,800 2,436,772 2,412,308 1,872,672 13.96%
-
Net Worth 2,378,602 2,086,314 1,893,292 1,688,332 1,231,174 534,048 421,493 33.41%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 2,378,602 2,086,314 1,893,292 1,688,332 1,231,174 534,048 421,493 33.41%
NOSH 167,861 162,612 158,700 156,471 153,896 153,904 153,829 1.46%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 6.69% 8.48% 6.23% 7.17% 6.76% 3.70% 4.14% -
ROE 12.38% 16.53% 11.35% 12.57% 14.36% 17.36% 19.21% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 2,621.18 2,500.50 2,172.84 1,890.42 1,698.26 1,627.65 1,270.01 12.82%
EPS 175.48 212.08 135.40 135.60 114.88 60.24 52.64 22.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 14.17 12.83 11.93 10.79 8.00 3.47 2.74 31.48%
Adjusted Per Share Value based on latest NOSH - 156,471
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 2,470.72 2,283.26 1,936.34 1,661.00 1,467.60 1,406.65 1,097.04 14.48%
EPS 165.41 193.65 120.66 119.14 99.27 52.06 45.47 24.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 13.3566 11.7154 10.6315 9.4806 6.9135 2.9989 2.3668 33.41%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 12.54 10.26 8.39 4.70 4.86 5.40 3.32 -
P/RPS 0.48 0.41 0.39 0.25 0.29 0.33 0.26 10.75%
P/EPS 7.15 4.84 6.20 3.47 4.23 8.96 6.31 2.10%
EY 13.99 20.67 16.14 28.85 23.64 11.16 15.86 -2.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.80 0.70 0.44 0.61 1.56 1.21 -5.16%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 27/05/15 28/05/14 17/05/13 24/05/12 18/05/11 26/05/10 20/05/09 -
Price 12.80 10.40 9.50 4.54 5.10 4.82 3.60 -
P/RPS 0.49 0.42 0.44 0.24 0.30 0.30 0.28 9.77%
P/EPS 7.29 4.90 7.02 3.35 4.44 8.00 6.84 1.06%
EY 13.71 20.39 14.25 29.87 22.52 12.50 14.62 -1.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.81 0.80 0.42 0.64 1.39 1.31 -6.06%

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