[ALLIANZ] YoY Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -76.31%
YoY- -0.63%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Cumulative Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 1,344,295 1,271,406 1,208,937 1,167,293 1,099,990 1,016,530 862,077 7.68%
PBT 151,240 127,630 108,663 114,997 112,419 124,010 78,742 11.48%
Tax -52,323 -40,398 -41,489 -41,818 -38,778 -37,793 -25,022 13.07%
NP 98,917 87,232 67,174 73,179 73,641 86,217 53,720 10.70%
-
NP to SH 98,917 87,232 67,174 73,179 73,641 86,217 53,720 10.70%
-
Tax Rate 34.60% 31.65% 38.18% 36.36% 34.49% 30.48% 31.78% -
Total Cost 1,245,378 1,184,174 1,141,763 1,094,114 1,026,349 930,313 808,357 7.46%
-
Net Worth 3,485,076 3,215,121 2,949,610 2,710,772 2,378,602 2,086,314 1,893,292 10.69%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 3,485,076 3,215,121 2,949,610 2,710,772 2,378,602 2,086,314 1,893,292 10.69%
NOSH 176,767 175,517 173,710 169,317 167,861 162,612 158,700 1.81%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 7.36% 6.86% 5.56% 6.27% 6.69% 8.48% 6.23% -
ROE 2.84% 2.71% 2.28% 2.70% 3.10% 4.13% 2.84% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 760.66 725.64 695.95 689.41 655.29 625.13 543.21 5.76%
EPS 55.97 49.79 38.67 43.22 43.87 53.02 33.85 8.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 19.72 18.35 16.98 16.01 14.17 12.83 11.93 8.73%
Adjusted Per Share Value based on latest NOSH - 169,317
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 748.62 708.03 673.24 650.05 612.57 566.09 480.08 7.68%
EPS 55.09 48.58 37.41 40.75 41.01 48.01 29.92 10.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 19.408 17.9046 16.426 15.096 13.2462 11.6184 10.5435 10.69%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 14.50 11.62 11.56 10.72 12.54 10.26 8.39 -
P/RPS 1.91 1.60 1.66 1.55 1.91 1.64 1.54 3.65%
P/EPS 25.91 23.34 29.89 24.80 28.58 19.35 24.79 0.73%
EY 3.86 4.28 3.35 4.03 3.50 5.17 4.03 -0.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.63 0.68 0.67 0.88 0.80 0.70 0.93%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 23/05/19 28/05/18 30/05/17 27/05/16 27/05/15 28/05/14 17/05/13 -
Price 13.18 13.16 12.52 9.92 12.80 10.40 9.50 -
P/RPS 1.73 1.81 1.80 1.44 1.95 1.66 1.75 -0.19%
P/EPS 23.55 26.43 32.38 22.95 29.18 19.62 28.06 -2.87%
EY 4.25 3.78 3.09 4.36 3.43 5.10 3.56 2.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.72 0.74 0.62 0.90 0.81 0.80 -2.91%

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