[ALLIANZ] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
17-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 108.18%
YoY- 29.13%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 2,213,610 2,092,765 1,755,222 1,511,251 1,327,840 1,238,193 1,014,406 13.88%
PBT 213,856 211,467 171,875 160,926 127,758 79,356 54,444 25.59%
Tax -69,757 -65,035 -55,980 -50,499 -42,243 -26,577 -18,911 24.28%
NP 144,099 146,432 115,895 110,427 85,515 52,779 35,533 26.26%
-
NP to SH 144,099 146,432 115,895 110,427 85,515 52,779 35,533 26.26%
-
Tax Rate 32.62% 30.75% 32.57% 31.38% 33.06% 33.49% 34.73% -
Total Cost 2,069,511 1,946,333 1,639,327 1,400,824 1,242,325 1,185,414 978,873 13.28%
-
Net Worth 2,438,365 2,127,798 1,919,928 1,744,737 1,231,056 563,181 430,889 33.47%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 2,438,365 2,127,798 1,919,928 1,744,737 1,231,056 563,181 430,889 33.47%
NOSH 168,163 164,308 158,934 156,478 153,882 153,874 153,889 1.48%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 6.51% 7.00% 6.60% 7.31% 6.44% 4.26% 3.50% -
ROE 5.91% 6.88% 6.04% 6.33% 6.95% 9.37% 8.25% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 1,316.35 1,273.68 1,104.37 965.79 862.89 804.68 659.18 12.21%
EPS 85.69 89.12 72.92 70.57 55.58 34.30 23.09 24.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 14.50 12.95 12.08 11.15 8.00 3.66 2.80 31.51%
Adjusted Per Share Value based on latest NOSH - 156,484
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 1,243.82 1,175.91 986.25 849.16 746.11 695.73 569.99 13.88%
EPS 80.97 82.28 65.12 62.05 48.05 29.66 19.97 26.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 13.7011 11.956 10.788 9.8036 6.9172 3.1645 2.4211 33.47%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 11.78 12.70 9.15 5.04 5.01 4.70 4.08 -
P/RPS 0.89 1.00 0.83 0.52 0.58 0.58 0.62 6.20%
P/EPS 13.75 14.25 12.55 7.14 9.02 13.70 17.67 -4.09%
EY 7.27 7.02 7.97 14.00 11.09 7.30 5.66 4.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.98 0.76 0.45 0.63 1.28 1.46 -9.34%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 26/08/15 28/08/14 27/08/13 17/08/12 16/08/11 25/08/10 26/08/09 -
Price 10.18 12.98 9.72 6.37 4.70 4.16 4.60 -
P/RPS 0.77 1.02 0.88 0.66 0.54 0.52 0.70 1.60%
P/EPS 11.88 14.56 13.33 9.03 8.46 12.13 19.92 -8.25%
EY 8.42 6.87 7.50 11.08 11.82 8.25 5.02 8.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 1.00 0.80 0.57 0.59 1.14 1.64 -13.22%

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