[ALLIANZ] YoY Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 48.63%
YoY- -0.2%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 4,128,903 3,879,756 3,591,123 3,467,919 3,349,044 3,151,099 2,717,539 7.21%
PBT 503,986 391,147 310,898 333,587 311,221 323,525 270,606 10.91%
Tax -144,590 -114,166 -109,718 -111,435 -88,614 -98,675 -80,558 10.23%
NP 359,396 276,981 201,180 222,152 222,607 224,850 190,048 11.19%
-
NP to SH 359,396 276,981 201,180 222,152 222,607 224,850 190,048 11.19%
-
Tax Rate 28.69% 29.19% 35.29% 33.41% 28.47% 30.50% 29.77% -
Total Cost 3,769,507 3,602,775 3,389,943 3,245,767 3,126,437 2,926,249 2,527,491 6.88%
-
Net Worth 3,788,212 3,414,808 3,089,320 2,827,854 2,504,117 2,217,110 1,981,490 11.40%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 3,788,212 3,414,808 3,089,320 2,827,854 2,504,117 2,217,110 1,981,490 11.40%
NOSH 176,767 176,658 174,046 170,558 168,513 165,209 159,155 1.76%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 8.70% 7.14% 5.60% 6.41% 6.65% 7.14% 6.99% -
ROE 9.49% 8.11% 6.51% 7.86% 8.89% 10.14% 9.59% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 2,336.82 2,196.19 2,063.32 2,033.28 1,987.40 1,907.34 1,707.47 5.36%
EPS 203.33 157.46 115.59 130.25 132.10 136.10 119.41 9.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 21.44 19.33 17.75 16.58 14.86 13.42 12.45 9.47%
Adjusted Per Share Value based on latest NOSH - 169,347
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 2,318.52 2,178.61 2,016.54 1,947.35 1,880.60 1,769.45 1,525.99 7.21%
EPS 201.81 155.53 112.97 124.75 125.00 126.26 106.72 11.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 21.2721 19.1753 17.3476 15.8793 14.0615 12.4498 11.1267 11.40%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 13.84 12.80 14.04 10.10 10.60 11.92 10.48 -
P/RPS 0.59 0.58 0.68 0.50 0.53 0.62 0.61 -0.55%
P/EPS 6.80 8.16 12.15 7.75 8.02 8.76 8.78 -4.16%
EY 14.70 12.25 8.23 12.90 12.46 11.42 11.39 4.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.66 0.79 0.61 0.71 0.89 0.84 -4.18%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 27/11/19 22/11/18 22/11/17 29/11/16 20/11/15 21/11/14 22/11/13 -
Price 14.00 12.00 14.00 9.79 10.52 12.00 9.95 -
P/RPS 0.60 0.55 0.68 0.48 0.53 0.63 0.58 0.56%
P/EPS 6.88 7.65 12.11 7.52 7.96 8.82 8.33 -3.13%
EY 14.53 13.07 8.26 13.30 12.56 11.34 12.00 3.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.62 0.79 0.59 0.71 0.89 0.80 -3.39%

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