[ALLIANZ] YoY Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 21.17%
YoY- 29.86%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 6,426,208 5,938,824 5,377,180 5,085,624 4,835,748 4,669,172 4,399,960 6.51%
PBT 269,520 367,788 604,960 510,520 434,652 459,988 449,676 -8.17%
Tax -16,488 -49,788 -209,292 -161,592 -165,956 -167,272 -155,112 -31.15%
NP 253,032 318,000 395,668 348,928 268,696 292,716 294,564 -2.49%
-
NP to SH 253,032 318,000 395,668 348,928 268,696 292,716 294,564 -2.49%
-
Tax Rate 6.12% 13.54% 34.60% 31.65% 38.18% 36.36% 34.49% -
Total Cost 6,173,176 5,620,824 4,981,512 4,736,696 4,567,052 4,376,456 4,105,396 7.02%
-
Net Worth 3,994,370 3,739,429 3,485,076 3,215,121 2,949,610 2,710,772 2,378,602 9.01%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 3,994,370 3,739,429 3,485,076 3,215,121 2,949,610 2,710,772 2,378,602 9.01%
NOSH 177,168 176,888 176,767 175,517 173,710 169,317 167,861 0.90%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 3.94% 5.35% 7.36% 6.86% 5.56% 6.27% 6.69% -
ROE 6.33% 8.50% 11.35% 10.85% 9.11% 10.80% 12.38% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 3,631.10 3,357.38 3,042.63 2,902.57 2,783.79 2,757.64 2,621.18 5.57%
EPS 142.96 179.76 223.88 199.16 154.68 172.88 175.48 -3.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 22.57 21.14 19.72 18.35 16.98 16.01 14.17 8.05%
Adjusted Per Share Value based on latest NOSH - 175,517
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 3,578.68 3,307.26 2,994.49 2,832.12 2,692.97 2,600.21 2,450.29 6.51%
EPS 140.91 177.09 220.34 194.31 149.63 163.01 164.04 -2.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 22.2442 20.8244 19.408 17.9046 16.426 15.096 13.2462 9.01%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 13.50 12.48 14.50 11.62 11.56 10.72 12.54 -
P/RPS 0.37 0.37 0.48 0.40 0.42 0.39 0.48 -4.24%
P/EPS 9.44 6.94 6.48 5.83 7.47 6.20 7.15 4.73%
EY 10.59 14.40 15.44 17.14 13.38 16.13 13.99 -4.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.59 0.74 0.63 0.68 0.67 0.88 -6.17%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 19/05/21 16/06/20 23/05/19 28/05/18 30/05/17 27/05/16 27/05/15 -
Price 13.16 14.30 13.18 13.16 12.52 9.92 12.80 -
P/RPS 0.36 0.43 0.43 0.45 0.45 0.36 0.49 -5.00%
P/EPS 9.20 7.95 5.89 6.61 8.09 5.74 7.29 3.95%
EY 10.86 12.57 16.99 15.13 12.35 17.43 13.71 -3.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.68 0.67 0.72 0.74 0.62 0.90 -7.05%

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