[ALLIANZ] YoY Cumulative Quarter Result on 30-Jun-2017 [#2]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
17-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 98.97%
YoY- -10.58%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Cumulative Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 2,888,811 2,710,310 2,578,178 2,402,734 2,315,739 2,213,610 2,092,765 5.51%
PBT 340,545 328,955 243,471 213,650 224,316 213,856 211,467 8.25%
Tax -93,313 -112,371 -66,369 -79,996 -74,848 -69,757 -65,035 6.19%
NP 247,232 216,584 177,102 133,654 149,468 144,099 146,432 9.11%
-
NP to SH 247,232 216,584 177,102 133,654 149,468 144,099 146,432 9.11%
-
Tax Rate 27.40% 34.16% 27.26% 37.44% 33.37% 32.62% 30.75% -
Total Cost 2,641,579 2,493,726 2,401,076 2,269,080 2,166,271 2,069,511 1,946,333 5.21%
-
Net Worth 3,965,873 3,628,616 3,266,391 3,021,077 2,721,144 2,438,365 2,127,798 10.92%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 3,965,873 3,628,616 3,266,391 3,021,077 2,721,144 2,438,365 2,127,798 10.92%
NOSH 176,888 176,767 176,658 173,824 169,541 168,163 164,308 1.23%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 8.56% 7.99% 6.87% 5.56% 6.45% 6.51% 7.00% -
ROE 6.23% 5.97% 5.42% 4.42% 5.49% 5.91% 6.88% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 1,633.11 1,533.44 1,473.63 1,382.27 1,365.88 1,316.35 1,273.68 4.22%
EPS 139.77 122.54 100.89 76.89 88.16 85.69 89.12 7.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 22.42 20.53 18.67 17.38 16.05 14.50 12.95 9.56%
Adjusted Per Share Value based on latest NOSH - 173,894
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 1,622.16 1,521.93 1,447.73 1,349.22 1,300.36 1,243.02 1,175.16 5.51%
EPS 138.83 121.62 99.45 75.05 83.93 80.92 82.23 9.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 22.2697 20.3759 18.3419 16.9644 15.2801 13.6922 11.9483 10.92%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 14.10 14.00 12.70 12.90 10.06 11.78 12.70 -
P/RPS 0.86 0.91 0.86 0.93 0.74 0.89 1.00 -2.48%
P/EPS 10.09 11.42 12.55 16.78 11.41 13.75 14.25 -5.58%
EY 9.91 8.75 7.97 5.96 8.76 7.27 7.02 5.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.68 0.68 0.74 0.63 0.81 0.98 -7.09%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 27/08/20 22/08/19 20/08/18 17/08/17 18/08/16 26/08/15 28/08/14 -
Price 13.48 13.80 12.60 14.52 10.22 10.18 12.98 -
P/RPS 0.83 0.90 0.86 1.05 0.75 0.77 1.02 -3.37%
P/EPS 9.64 11.26 12.45 18.88 11.59 11.88 14.56 -6.63%
EY 10.37 8.88 8.03 5.30 8.63 8.42 6.87 7.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.67 0.67 0.84 0.64 0.70 1.00 -8.15%

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