[ALLIANZ] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
22-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 63.98%
YoY- 16.2%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 3,467,919 3,349,044 3,151,099 2,717,539 2,297,844 2,015,149 1,845,242 11.07%
PBT 333,587 311,221 323,525 270,606 232,853 198,045 129,735 17.02%
Tax -111,435 -88,614 -98,675 -80,558 -69,305 -67,677 -42,289 17.50%
NP 222,152 222,607 224,850 190,048 163,548 130,368 87,446 16.79%
-
NP to SH 222,152 222,607 224,850 190,048 163,548 130,368 87,446 16.79%
-
Tax Rate 33.41% 28.47% 30.50% 29.77% 29.76% 34.17% 32.60% -
Total Cost 3,245,767 3,126,437 2,926,249 2,527,491 2,134,296 1,884,781 1,757,796 10.75%
-
Net Worth 2,827,854 2,504,117 2,217,110 1,981,490 1,783,789 1,230,914 1,214,057 15.11%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 2,827,854 2,504,117 2,217,110 1,981,490 1,783,789 1,230,914 1,214,057 15.11%
NOSH 170,558 168,513 165,209 159,155 156,610 153,864 153,872 1.72%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 6.41% 6.65% 7.14% 6.99% 7.12% 6.47% 4.74% -
ROE 7.86% 8.89% 10.14% 9.59% 9.17% 10.59% 7.20% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 2,033.28 1,987.40 1,907.34 1,707.47 1,467.24 1,309.69 1,199.20 9.18%
EPS 130.25 132.10 136.10 119.41 104.43 84.73 56.83 14.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 16.58 14.86 13.42 12.45 11.39 8.00 7.89 13.16%
Adjusted Per Share Value based on latest NOSH - 159,743
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 1,947.35 1,880.60 1,769.45 1,525.99 1,290.32 1,131.57 1,036.17 11.07%
EPS 124.75 125.00 126.26 106.72 91.84 73.21 49.10 16.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 15.8793 14.0615 12.4498 11.1267 10.0166 6.912 6.8173 15.11%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 10.10 10.60 11.92 10.48 6.20 4.51 4.18 -
P/RPS 0.50 0.53 0.62 0.61 0.42 0.34 0.35 6.11%
P/EPS 7.75 8.02 8.76 8.78 5.94 5.32 7.36 0.86%
EY 12.90 12.46 11.42 11.39 16.84 18.79 13.60 -0.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.71 0.89 0.84 0.54 0.56 0.53 2.36%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 29/11/16 20/11/15 21/11/14 22/11/13 23/11/12 18/11/11 24/11/10 -
Price 9.79 10.52 12.00 9.95 7.69 4.55 4.09 -
P/RPS 0.48 0.53 0.63 0.58 0.52 0.35 0.34 5.91%
P/EPS 7.52 7.96 8.82 8.33 7.36 5.37 7.20 0.72%
EY 13.30 12.56 11.34 12.00 13.58 18.62 13.89 -0.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.71 0.89 0.80 0.68 0.57 0.52 2.12%

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