[ALLIANZ] YoY Cumulative Quarter Result on 30-Sep-2023 [#3]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
23-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 58.3%
YoY- 75.28%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 4,148,513 3,632,135 5,069,089 4,759,762 4,419,614 4,128,903 3,879,756 1.12%
PBT 720,861 717,525 436,944 432,561 542,776 503,986 391,147 10.71%
Tax -180,838 -180,308 -130,451 -108,738 -166,479 -144,590 -114,166 7.95%
NP 540,023 537,217 306,493 323,823 376,297 359,396 276,981 11.75%
-
NP to SH 540,023 537,217 306,493 323,823 376,297 359,396 276,981 11.75%
-
Tax Rate 25.09% 25.13% 29.86% 25.14% 30.67% 28.69% 29.19% -
Total Cost 3,608,490 3,094,918 4,762,596 4,435,939 4,043,317 3,769,507 3,602,775 0.02%
-
Net Worth 6,190,526 5,162,887 4,280,129 4,249,041 4,121,509 3,788,212 3,414,808 10.41%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 52,462 56,060 28,463 - - - - -
Div Payout % 9.71% 10.44% 9.29% - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 6,190,526 5,162,887 4,280,129 4,249,041 4,121,509 3,788,212 3,414,808 10.41%
NOSH 197,970 177,969 177,959 177,508 176,888 176,767 176,658 1.91%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 13.02% 14.79% 6.05% 6.80% 8.51% 8.70% 7.14% -
ROE 8.72% 10.41% 7.16% 7.62% 9.13% 9.49% 8.11% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 2,095.52 2,040.88 2,849.50 2,685.11 2,498.53 2,336.82 2,196.19 -0.77%
EPS 272.78 266.13 154.13 182.68 212.73 203.33 157.46 9.58%
DPS 26.50 31.50 16.00 0.00 0.00 0.00 0.00 -
NAPS 31.27 29.01 24.06 23.97 23.30 21.44 19.33 8.33%
Adjusted Per Share Value based on latest NOSH - 177,969
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 2,329.53 2,039.57 2,846.46 2,672.77 2,481.76 2,318.52 2,178.61 1.12%
EPS 303.24 301.67 172.11 181.84 211.30 201.81 155.53 11.75%
DPS 29.46 31.48 15.98 0.00 0.00 0.00 0.00 -
NAPS 34.7619 28.9913 24.0344 23.8598 23.1437 21.2721 19.1753 10.41%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 20.30 15.90 13.30 12.78 13.66 13.84 12.80 -
P/RPS 0.97 0.78 0.47 0.48 0.55 0.59 0.58 8.94%
P/EPS 7.44 5.27 7.72 7.00 6.42 6.80 8.16 -1.52%
EY 13.44 18.98 12.95 14.29 15.57 14.70 12.25 1.55%
DY 1.31 1.98 1.20 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.55 0.55 0.53 0.59 0.65 0.66 -0.25%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 22/11/24 23/11/23 23/11/22 24/11/21 26/11/20 27/11/19 22/11/18 -
Price 20.50 17.88 13.30 13.00 13.70 14.00 12.00 -
P/RPS 0.98 0.88 0.47 0.48 0.55 0.60 0.55 10.09%
P/EPS 7.52 5.92 7.72 7.12 6.44 6.88 7.65 -0.28%
EY 13.31 16.88 12.95 14.05 15.53 14.53 13.07 0.30%
DY 1.29 1.76 1.20 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.62 0.55 0.54 0.59 0.65 0.62 1.04%

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