[ALLIANZ] YoY Cumulative Quarter Result on 30-Jun-2022 [#2]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
24-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 95.37%
YoY- -5.14%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Cumulative Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 2,326,123 3,362,180 3,175,216 2,888,811 2,710,310 2,578,178 2,402,734 -0.53%
PBT 455,165 270,441 273,659 340,545 328,955 243,471 213,650 13.42%
Tax -115,805 -72,506 -64,991 -93,313 -112,371 -66,369 -79,996 6.35%
NP 339,360 197,935 208,668 247,232 216,584 177,102 133,654 16.79%
-
NP to SH 339,360 197,935 208,668 247,232 216,584 177,102 133,654 16.79%
-
Tax Rate 25.44% 26.81% 23.75% 27.40% 34.16% 27.26% 37.44% -
Total Cost 1,986,763 3,164,245 2,966,548 2,641,579 2,493,726 2,401,076 2,269,080 -2.18%
-
Net Worth 4,986,698 4,183,384 4,151,622 3,965,873 3,628,616 3,266,391 3,021,077 8.70%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 56,060 28,458 - - - - - -
Div Payout % 16.52% 14.38% - - - - - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 4,986,698 4,183,384 4,151,622 3,965,873 3,628,616 3,266,391 3,021,077 8.70%
NOSH 177,969 177,959 177,508 176,888 176,767 176,658 173,824 0.39%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 14.59% 5.89% 6.57% 8.56% 7.99% 6.87% 5.56% -
ROE 6.81% 4.73% 5.03% 6.23% 5.97% 5.42% 4.42% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 1,307.04 1,890.30 1,794.25 1,633.11 1,533.44 1,473.63 1,382.27 -0.92%
EPS 154.95 93.12 117.79 139.77 122.54 100.89 76.89 12.38%
DPS 31.50 16.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 28.02 23.52 23.46 22.42 20.53 18.67 17.38 8.28%
Adjusted Per Share Value based on latest NOSH - 177,959
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 1,307.04 1,889.19 1,784.14 1,623.21 1,522.91 1,448.66 1,350.08 -0.53%
EPS 154.95 111.22 117.25 138.92 121.70 99.51 75.10 12.82%
DPS 31.50 15.99 0.00 0.00 0.00 0.00 0.00 -
NAPS 28.02 23.5062 23.3278 22.284 20.389 18.3537 16.9753 8.70%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 14.30 12.88 13.00 14.10 14.00 12.70 12.90 -
P/RPS 1.09 0.68 0.72 0.86 0.91 0.86 0.93 2.67%
P/EPS 7.50 11.57 11.02 10.09 11.42 12.55 16.78 -12.55%
EY 13.33 8.64 9.07 9.91 8.75 7.97 5.96 14.35%
DY 2.20 1.24 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.55 0.55 0.63 0.68 0.68 0.74 -6.01%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 23/08/23 24/08/22 25/08/21 27/08/20 22/08/19 20/08/18 17/08/17 -
Price 16.42 13.20 12.66 13.48 13.80 12.60 14.52 -
P/RPS 1.26 0.70 0.71 0.83 0.90 0.86 1.05 3.08%
P/EPS 8.61 11.86 10.74 9.64 11.26 12.45 18.88 -12.26%
EY 11.61 8.43 9.31 10.37 8.88 8.03 5.30 13.95%
DY 1.92 1.21 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.56 0.54 0.60 0.67 0.67 0.84 -5.71%

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