[ALLIANZ] YoY Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
18-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 52.45%
YoY- 49.08%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 3,151,099 2,717,539 2,297,844 2,015,149 1,845,242 1,603,469 1,409,283 14.34%
PBT 323,525 270,606 232,853 198,045 129,735 94,047 72,500 28.29%
Tax -98,675 -80,558 -69,305 -67,677 -42,289 -35,382 -22,261 28.15%
NP 224,850 190,048 163,548 130,368 87,446 58,665 50,239 28.35%
-
NP to SH 224,850 190,048 163,548 130,368 87,446 58,665 50,239 28.35%
-
Tax Rate 30.50% 29.77% 29.76% 34.17% 32.60% 37.62% 30.70% -
Total Cost 2,926,249 2,527,491 2,134,296 1,884,781 1,757,796 1,544,804 1,359,044 13.62%
-
Net Worth 2,217,110 1,981,490 1,783,789 1,230,914 1,214,057 444,641 367,752 34.88%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 2,217,110 1,981,490 1,783,789 1,230,914 1,214,057 444,641 367,752 34.88%
NOSH 165,209 159,155 156,610 153,864 153,872 153,855 153,871 1.19%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 7.14% 6.99% 7.12% 6.47% 4.74% 3.66% 3.56% -
ROE 10.14% 9.59% 9.17% 10.59% 7.20% 13.19% 13.66% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 1,907.34 1,707.47 1,467.24 1,309.69 1,199.20 1,042.19 915.88 12.99%
EPS 136.10 119.41 104.43 84.73 56.83 38.13 32.65 26.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 13.42 12.45 11.39 8.00 7.89 2.89 2.39 33.30%
Adjusted Per Share Value based on latest NOSH - 153,905
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 1,769.45 1,525.99 1,290.32 1,131.57 1,036.17 900.40 791.36 14.34%
EPS 126.26 106.72 91.84 73.21 49.10 32.94 28.21 28.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 12.4498 11.1267 10.0166 6.912 6.8173 2.4968 2.0651 34.88%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 11.92 10.48 6.20 4.51 4.18 4.90 3.50 -
P/RPS 0.62 0.61 0.42 0.34 0.35 0.47 0.38 8.49%
P/EPS 8.76 8.78 5.94 5.32 7.36 12.85 10.72 -3.30%
EY 11.42 11.39 16.84 18.79 13.60 7.78 9.33 3.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.84 0.54 0.56 0.53 1.70 1.46 -7.91%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 21/11/14 22/11/13 23/11/12 18/11/11 24/11/10 23/11/09 28/11/08 -
Price 12.00 9.95 7.69 4.55 4.09 4.70 2.80 -
P/RPS 0.63 0.58 0.52 0.35 0.34 0.45 0.31 12.53%
P/EPS 8.82 8.33 7.36 5.37 7.20 12.33 8.58 0.46%
EY 11.34 12.00 13.58 18.62 13.89 8.11 11.66 -0.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.80 0.68 0.57 0.52 1.63 1.17 -4.45%

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