[ALLIANZ] YoY Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 95.68%
YoY- -1.59%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Cumulative Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 2,578,178 2,402,734 2,315,739 2,213,610 2,092,765 1,755,222 1,511,251 9.30%
PBT 243,471 213,650 224,316 213,856 211,467 171,875 160,926 7.14%
Tax -66,369 -79,996 -74,848 -69,757 -65,035 -55,980 -50,499 4.65%
NP 177,102 133,654 149,468 144,099 146,432 115,895 110,427 8.18%
-
NP to SH 177,102 133,654 149,468 144,099 146,432 115,895 110,427 8.18%
-
Tax Rate 27.26% 37.44% 33.37% 32.62% 30.75% 32.57% 31.38% -
Total Cost 2,401,076 2,269,080 2,166,271 2,069,511 1,946,333 1,639,327 1,400,824 9.39%
-
Net Worth 3,266,391 3,021,077 2,721,144 2,438,365 2,127,798 1,919,928 1,744,737 11.01%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 3,266,391 3,021,077 2,721,144 2,438,365 2,127,798 1,919,928 1,744,737 11.01%
NOSH 176,658 173,824 169,541 168,163 164,308 158,934 156,478 2.04%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 6.87% 5.56% 6.45% 6.51% 7.00% 6.60% 7.31% -
ROE 5.42% 4.42% 5.49% 5.91% 6.88% 6.04% 6.33% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 1,473.63 1,382.27 1,365.88 1,316.35 1,273.68 1,104.37 965.79 7.29%
EPS 100.89 76.89 88.16 85.69 89.12 72.92 70.57 6.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 18.67 17.38 16.05 14.50 12.95 12.08 11.15 8.96%
Adjusted Per Share Value based on latest NOSH - 167,837
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 1,448.66 1,350.08 1,301.20 1,243.82 1,175.91 986.25 849.16 9.30%
EPS 99.51 75.10 83.99 80.97 82.28 65.12 62.05 8.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 18.3537 16.9753 15.29 13.7011 11.956 10.788 9.8036 11.01%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 12.70 12.90 10.06 11.78 12.70 9.15 5.04 -
P/RPS 0.86 0.93 0.74 0.89 1.00 0.83 0.52 8.74%
P/EPS 12.55 16.78 11.41 13.75 14.25 12.55 7.14 9.85%
EY 7.97 5.96 8.76 7.27 7.02 7.97 14.00 -8.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.74 0.63 0.81 0.98 0.76 0.45 7.11%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 20/08/18 17/08/17 18/08/16 26/08/15 28/08/14 27/08/13 17/08/12 -
Price 12.60 14.52 10.22 10.18 12.98 9.72 6.37 -
P/RPS 0.86 1.05 0.75 0.77 1.02 0.88 0.66 4.50%
P/EPS 12.45 18.88 11.59 11.88 14.56 13.33 9.03 5.49%
EY 8.03 5.30 8.63 8.42 6.87 7.50 11.08 -5.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.84 0.64 0.70 1.00 0.80 0.57 2.72%

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