[ALLIANZ] YoY Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 69.84%
YoY- 26.35%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Cumulative Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 2,402,734 2,315,739 2,213,610 2,092,765 1,755,222 1,511,251 1,327,840 10.37%
PBT 213,650 224,316 213,856 211,467 171,875 160,926 127,758 8.93%
Tax -79,996 -74,848 -69,757 -65,035 -55,980 -50,499 -42,243 11.21%
NP 133,654 149,468 144,099 146,432 115,895 110,427 85,515 7.71%
-
NP to SH 133,654 149,468 144,099 146,432 115,895 110,427 85,515 7.71%
-
Tax Rate 37.44% 33.37% 32.62% 30.75% 32.57% 31.38% 33.06% -
Total Cost 2,269,080 2,166,271 2,069,511 1,946,333 1,639,327 1,400,824 1,242,325 10.55%
-
Net Worth 3,021,077 2,721,144 2,438,365 2,127,798 1,919,928 1,744,737 1,231,056 16.12%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 3,021,077 2,721,144 2,438,365 2,127,798 1,919,928 1,744,737 1,231,056 16.12%
NOSH 173,824 169,541 168,163 164,308 158,934 156,478 153,882 2.04%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 5.56% 6.45% 6.51% 7.00% 6.60% 7.31% 6.44% -
ROE 4.42% 5.49% 5.91% 6.88% 6.04% 6.33% 6.95% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 1,382.27 1,365.88 1,316.35 1,273.68 1,104.37 965.79 862.89 8.16%
EPS 76.89 88.16 85.69 89.12 72.92 70.57 55.58 5.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 17.38 16.05 14.50 12.95 12.08 11.15 8.00 13.79%
Adjusted Per Share Value based on latest NOSH - 162,435
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 1,349.22 1,300.36 1,243.02 1,175.16 985.62 848.62 745.63 10.37%
EPS 75.05 83.93 80.92 82.23 65.08 62.01 48.02 7.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 16.9644 15.2801 13.6922 11.9483 10.781 9.7973 6.9128 16.12%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 12.90 10.06 11.78 12.70 9.15 5.04 5.01 -
P/RPS 0.93 0.74 0.89 1.00 0.83 0.52 0.58 8.17%
P/EPS 16.78 11.41 13.75 14.25 12.55 7.14 9.02 10.88%
EY 5.96 8.76 7.27 7.02 7.97 14.00 11.09 -9.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.63 0.81 0.98 0.76 0.45 0.63 2.71%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 17/08/17 18/08/16 26/08/15 28/08/14 27/08/13 17/08/12 16/08/11 -
Price 14.52 10.22 10.18 12.98 9.72 6.37 4.70 -
P/RPS 1.05 0.75 0.77 1.02 0.88 0.66 0.54 11.70%
P/EPS 18.88 11.59 11.88 14.56 13.33 9.03 8.46 14.30%
EY 5.30 8.63 8.42 6.87 7.50 11.08 11.82 -12.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.64 0.70 1.00 0.80 0.57 0.59 6.05%

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