[ALLIANZ] YoY Cumulative Quarter Result on 31-Mar-2020 [#1]

Announcement Date
16-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -83.86%
YoY- -19.63%
View:
Show?
Cumulative Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 1,161,374 1,707,677 1,606,552 1,484,706 1,344,295 1,271,406 1,208,937 -0.66%
PBT 232,289 151,800 67,380 91,947 151,240 127,630 108,663 13.49%
Tax -59,603 -50,485 -4,122 -12,447 -52,323 -40,398 -41,489 6.22%
NP 172,686 101,315 63,258 79,500 98,917 87,232 67,174 17.03%
-
NP to SH 172,686 101,315 63,258 79,500 98,917 87,232 67,174 17.03%
-
Tax Rate 25.66% 33.26% 6.12% 13.54% 34.60% 31.65% 38.18% -
Total Cost 988,688 1,606,362 1,543,294 1,405,206 1,245,378 1,184,174 1,141,763 -2.36%
-
Net Worth 4,917,289 4,197,385 3,994,370 3,739,429 3,485,076 3,215,121 2,949,610 8.88%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 56,060 - - - - - - -
Div Payout % 32.46% - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 4,917,289 4,197,385 3,994,370 3,739,429 3,485,076 3,215,121 2,949,610 8.88%
NOSH 177,969 177,959 177,168 176,888 176,767 175,517 173,710 0.40%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 14.87% 5.93% 3.94% 5.35% 7.36% 6.86% 5.56% -
ROE 3.51% 2.41% 1.58% 2.13% 2.84% 2.71% 2.28% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 652.57 960.56 907.77 839.34 760.66 725.64 695.95 -1.06%
EPS 97.03 56.99 35.74 44.94 55.97 49.79 38.67 16.56%
DPS 31.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 27.63 23.61 22.57 21.14 19.72 18.35 16.98 8.44%
Adjusted Per Share Value based on latest NOSH - 176,888
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 649.65 955.24 898.67 830.52 751.97 711.20 676.26 -0.66%
EPS 96.60 56.67 35.39 44.47 55.33 48.80 37.58 17.03%
DPS 31.36 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 27.5064 23.4794 22.3437 20.9176 19.4948 17.9848 16.4995 8.88%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 13.74 12.72 13.50 12.48 14.50 11.62 11.56 -
P/RPS 2.11 1.32 1.49 1.49 1.91 1.60 1.66 4.07%
P/EPS 14.16 22.32 37.77 27.77 25.91 23.34 29.89 -11.70%
EY 7.06 4.48 2.65 3.60 3.86 4.28 3.35 13.22%
DY 2.29 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.54 0.60 0.59 0.74 0.63 0.68 -4.99%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 29/05/23 20/05/22 19/05/21 16/06/20 23/05/19 28/05/18 30/05/17 -
Price 14.00 12.60 13.16 14.30 13.18 13.16 12.52 -
P/RPS 2.15 1.31 1.45 1.70 1.73 1.81 1.80 3.00%
P/EPS 14.43 22.11 36.82 31.82 23.55 26.43 32.38 -12.59%
EY 6.93 4.52 2.72 3.14 4.25 3.78 3.09 14.40%
DY 2.25 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.53 0.58 0.68 0.67 0.72 0.74 -6.01%

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