[ALLIANZ] YoY Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 44.95%
YoY- 60.49%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 4,835,748 4,669,172 4,399,960 4,066,120 3,448,308 2,957,976 2,613,560 10.78%
PBT 434,652 459,988 449,676 496,040 314,968 306,768 265,496 8.55%
Tax -165,956 -167,272 -155,112 -151,172 -100,088 -94,592 -88,708 10.99%
NP 268,696 292,716 294,564 344,868 214,880 212,176 176,788 7.21%
-
NP to SH 268,696 292,716 294,564 344,868 214,880 212,176 176,788 7.21%
-
Tax Rate 38.18% 36.36% 34.49% 30.48% 31.78% 30.84% 33.41% -
Total Cost 4,567,052 4,376,456 4,105,396 3,721,252 3,233,428 2,745,800 2,436,772 11.02%
-
Net Worth 2,949,610 2,710,772 2,378,602 2,086,314 1,893,292 1,688,332 1,231,174 15.65%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 2,949,610 2,710,772 2,378,602 2,086,314 1,893,292 1,688,332 1,231,174 15.65%
NOSH 173,710 169,317 167,861 162,612 158,700 156,471 153,896 2.03%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 5.56% 6.27% 6.69% 8.48% 6.23% 7.17% 6.76% -
ROE 9.11% 10.80% 12.38% 16.53% 11.35% 12.57% 14.36% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 2,783.79 2,757.64 2,621.18 2,500.50 2,172.84 1,890.42 1,698.26 8.57%
EPS 154.68 172.88 175.48 212.08 135.40 135.60 114.88 5.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 16.98 16.01 14.17 12.83 11.93 10.79 8.00 13.35%
Adjusted Per Share Value based on latest NOSH - 162,612
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 2,715.43 2,621.90 2,470.72 2,283.26 1,936.34 1,661.00 1,467.60 10.78%
EPS 150.88 164.37 165.41 193.65 120.66 119.14 99.27 7.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 16.5631 15.2219 13.3566 11.7154 10.6315 9.4806 6.9135 15.65%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 11.56 10.72 12.54 10.26 8.39 4.70 4.86 -
P/RPS 0.42 0.39 0.48 0.41 0.39 0.25 0.29 6.36%
P/EPS 7.47 6.20 7.15 4.84 6.20 3.47 4.23 9.93%
EY 13.38 16.13 13.99 20.67 16.14 28.85 23.64 -9.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.67 0.88 0.80 0.70 0.44 0.61 1.82%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 30/05/17 27/05/16 27/05/15 28/05/14 17/05/13 24/05/12 18/05/11 -
Price 12.52 9.92 12.80 10.40 9.50 4.54 5.10 -
P/RPS 0.45 0.36 0.49 0.42 0.44 0.24 0.30 6.98%
P/EPS 8.09 5.74 7.29 4.90 7.02 3.35 4.44 10.50%
EY 12.35 17.43 13.71 20.39 14.25 29.87 22.52 -9.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.62 0.90 0.81 0.80 0.42 0.64 2.44%

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