[ALLIANZ] YoY Annualized Quarter Result on 31-Mar-2023 [#1]

Announcement Date
29-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- 46.09%
YoY- 70.44%
Quarter Report
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 5,347,748 4,645,496 6,830,708 6,426,208 5,938,824 5,377,180 5,085,624 0.84%
PBT 1,003,924 929,156 607,200 269,520 367,788 604,960 510,520 11.91%
Tax -244,604 -238,412 -201,940 -16,488 -49,788 -209,292 -161,592 7.14%
NP 759,320 690,744 405,260 253,032 318,000 395,668 348,928 13.82%
-
NP to SH 759,320 690,744 405,260 253,032 318,000 395,668 348,928 13.82%
-
Tax Rate 24.36% 25.66% 33.26% 6.12% 13.54% 34.60% 31.65% -
Total Cost 4,588,428 3,954,752 6,425,448 6,173,176 5,620,824 4,981,512 4,736,696 -0.52%
-
Net Worth 5,335,517 4,917,289 4,197,385 3,994,370 3,739,429 3,485,076 3,215,121 8.80%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 188,647 224,241 - - - - - -
Div Payout % 24.84% 32.46% - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 5,335,517 4,917,289 4,197,385 3,994,370 3,739,429 3,485,076 3,215,121 8.80%
NOSH 177,969 177,969 177,959 177,168 176,888 176,767 175,517 0.23%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 14.20% 14.87% 5.93% 3.94% 5.35% 7.36% 6.86% -
ROE 14.23% 14.05% 9.66% 6.33% 8.50% 11.35% 10.85% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 3,004.87 2,610.28 3,842.23 3,631.10 3,357.38 3,042.63 2,902.57 0.57%
EPS 426.64 388.12 227.96 142.96 179.76 223.88 199.16 13.52%
DPS 106.00 126.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 29.98 27.63 23.61 22.57 21.14 19.72 18.35 8.51%
Adjusted Per Share Value based on latest NOSH - 177,969
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 3,004.87 2,610.28 3,838.14 3,610.85 3,336.99 3,021.41 2,857.59 0.84%
EPS 426.64 388.12 227.71 142.18 178.68 222.32 196.06 13.82%
DPS 106.00 126.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 29.98 27.63 23.5849 22.4442 21.0117 19.5825 18.0656 8.80%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 19.98 13.74 12.72 13.50 12.48 14.50 11.62 -
P/RPS 0.66 0.53 0.33 0.37 0.37 0.48 0.40 8.69%
P/EPS 4.68 3.54 5.58 9.44 6.94 6.48 5.83 -3.59%
EY 21.35 28.25 17.92 10.59 14.40 15.44 17.14 3.72%
DY 5.31 9.17 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.50 0.54 0.60 0.59 0.74 0.63 1.03%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 04/06/24 29/05/23 20/05/22 19/05/21 16/06/20 23/05/19 28/05/18 -
Price 22.08 14.00 12.60 13.16 14.30 13.18 13.16 -
P/RPS 0.73 0.54 0.33 0.36 0.43 0.43 0.45 8.38%
P/EPS 5.18 3.61 5.53 9.20 7.95 5.89 6.61 -3.97%
EY 19.32 27.72 18.09 10.86 12.57 16.99 15.13 4.15%
DY 4.80 9.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.51 0.53 0.58 0.68 0.67 0.72 0.45%

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