[ALLIANZ] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 115.74%
YoY- 4.95%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 2,315,739 2,213,610 2,092,765 1,755,222 1,511,251 1,327,840 1,238,193 10.98%
PBT 224,316 213,856 211,467 171,875 160,926 127,758 79,356 18.88%
Tax -74,848 -69,757 -65,035 -55,980 -50,499 -42,243 -26,577 18.81%
NP 149,468 144,099 146,432 115,895 110,427 85,515 52,779 18.92%
-
NP to SH 149,468 144,099 146,432 115,895 110,427 85,515 52,779 18.92%
-
Tax Rate 33.37% 32.62% 30.75% 32.57% 31.38% 33.06% 33.49% -
Total Cost 2,166,271 2,069,511 1,946,333 1,639,327 1,400,824 1,242,325 1,185,414 10.56%
-
Net Worth 2,721,144 2,438,365 2,127,798 1,919,928 1,744,737 1,231,056 563,181 29.99%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 2,721,144 2,438,365 2,127,798 1,919,928 1,744,737 1,231,056 563,181 29.99%
NOSH 169,541 168,163 164,308 158,934 156,478 153,882 153,874 1.62%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 6.45% 6.51% 7.00% 6.60% 7.31% 6.44% 4.26% -
ROE 5.49% 5.91% 6.88% 6.04% 6.33% 6.95% 9.37% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 1,365.88 1,316.35 1,273.68 1,104.37 965.79 862.89 804.68 9.21%
EPS 88.16 85.69 89.12 72.92 70.57 55.58 34.30 17.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 16.05 14.50 12.95 12.08 11.15 8.00 3.66 27.90%
Adjusted Per Share Value based on latest NOSH - 159,056
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 1,301.20 1,243.82 1,175.91 986.25 849.16 746.11 695.73 10.98%
EPS 83.99 80.97 82.28 65.12 62.05 48.05 29.66 18.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 15.29 13.7011 11.956 10.788 9.8036 6.9172 3.1645 29.99%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 10.06 11.78 12.70 9.15 5.04 5.01 4.70 -
P/RPS 0.74 0.89 1.00 0.83 0.52 0.58 0.58 4.14%
P/EPS 11.41 13.75 14.25 12.55 7.14 9.02 13.70 -2.99%
EY 8.76 7.27 7.02 7.97 14.00 11.09 7.30 3.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.81 0.98 0.76 0.45 0.63 1.28 -11.13%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 18/08/16 26/08/15 28/08/14 27/08/13 17/08/12 16/08/11 25/08/10 -
Price 10.22 10.18 12.98 9.72 6.37 4.70 4.16 -
P/RPS 0.75 0.77 1.02 0.88 0.66 0.54 0.52 6.28%
P/EPS 11.59 11.88 14.56 13.33 9.03 8.46 12.13 -0.75%
EY 8.63 8.42 6.87 7.50 11.08 11.82 8.25 0.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.70 1.00 0.80 0.57 0.59 1.14 -9.16%

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