[ALLIANZ] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
17-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 3.5%
YoY- 1.27%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 4,669,172 4,399,960 4,066,120 3,448,308 2,957,976 2,613,560 2,505,020 10.92%
PBT 459,988 449,676 496,040 314,968 306,768 265,496 142,984 21.47%
Tax -167,272 -155,112 -151,172 -100,088 -94,592 -88,708 -50,272 22.16%
NP 292,716 294,564 344,868 214,880 212,176 176,788 92,712 21.09%
-
NP to SH 292,716 294,564 344,868 214,880 212,176 176,788 92,712 21.09%
-
Tax Rate 36.36% 34.49% 30.48% 31.78% 30.84% 33.41% 35.16% -
Total Cost 4,376,456 4,105,396 3,721,252 3,233,428 2,745,800 2,436,772 2,412,308 10.42%
-
Net Worth 2,710,772 2,378,602 2,086,314 1,893,292 1,688,332 1,231,174 534,048 31.06%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 2,710,772 2,378,602 2,086,314 1,893,292 1,688,332 1,231,174 534,048 31.06%
NOSH 169,317 167,861 162,612 158,700 156,471 153,896 153,904 1.60%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 6.27% 6.69% 8.48% 6.23% 7.17% 6.76% 3.70% -
ROE 10.80% 12.38% 16.53% 11.35% 12.57% 14.36% 17.36% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 2,757.64 2,621.18 2,500.50 2,172.84 1,890.42 1,698.26 1,627.65 9.17%
EPS 172.88 175.48 212.08 135.40 135.60 114.88 60.24 19.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 16.01 14.17 12.83 11.93 10.79 8.00 3.47 28.99%
Adjusted Per Share Value based on latest NOSH - 158,700
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 2,623.58 2,472.32 2,284.73 1,937.59 1,662.07 1,468.55 1,407.56 10.92%
EPS 164.48 165.51 193.78 120.74 119.22 99.34 52.09 21.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 15.2317 13.3652 11.7229 10.6383 9.4867 6.9179 3.0008 31.06%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 10.72 12.54 10.26 8.39 4.70 4.86 5.40 -
P/RPS 0.39 0.48 0.41 0.39 0.25 0.29 0.33 2.82%
P/EPS 6.20 7.15 4.84 6.20 3.47 4.23 8.96 -5.94%
EY 16.13 13.99 20.67 16.14 28.85 23.64 11.16 6.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.88 0.80 0.70 0.44 0.61 1.56 -13.12%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 27/05/16 27/05/15 28/05/14 17/05/13 24/05/12 18/05/11 26/05/10 -
Price 9.92 12.80 10.40 9.50 4.54 5.10 4.82 -
P/RPS 0.36 0.49 0.42 0.44 0.24 0.30 0.30 3.08%
P/EPS 5.74 7.29 4.90 7.02 3.35 4.44 8.00 -5.37%
EY 17.43 13.71 20.39 14.25 29.87 22.52 12.50 5.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.90 0.81 0.80 0.42 0.64 1.39 -12.57%

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