[ALLIANZ] YoY Quarter Result on 30-Jun-2014 [#2]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -30.16%
YoY- -3.15%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 1,193,797 1,148,446 1,113,620 1,076,235 893,145 771,757 674,450 9.97%
PBT 104,987 109,319 101,437 87,457 93,133 84,234 61,384 9.34%
Tax -38,507 -33,030 -30,979 -27,242 -30,958 -26,851 -20,066 11.46%
NP 66,480 76,289 70,458 60,215 62,175 57,383 41,318 8.24%
-
NP to SH 66,480 76,289 70,458 60,215 62,175 57,383 41,318 8.24%
-
Tax Rate 36.68% 30.21% 30.54% 31.15% 33.24% 31.88% 32.69% -
Total Cost 1,127,317 1,072,157 1,043,162 1,016,020 830,970 714,374 633,132 10.08%
-
Net Worth 3,022,292 2,725,213 2,433,637 2,103,545 1,921,396 1,744,806 1,230,847 16.13%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 3,022,292 2,725,213 2,433,637 2,103,545 1,921,396 1,744,806 1,230,847 16.13%
NOSH 173,894 169,795 167,837 162,435 159,056 156,484 153,855 2.05%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 5.57% 6.64% 6.33% 5.59% 6.96% 7.44% 6.13% -
ROE 2.20% 2.80% 2.90% 2.86% 3.24% 3.29% 3.36% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 686.51 676.37 663.51 662.56 561.53 493.18 438.36 7.75%
EPS 38.23 44.93 41.98 37.07 39.09 36.67 26.85 6.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 17.38 16.05 14.50 12.95 12.08 11.15 8.00 13.79%
Adjusted Per Share Value based on latest NOSH - 162,435
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 670.79 645.31 625.74 604.73 501.85 433.65 378.97 9.97%
EPS 37.35 42.87 39.59 33.83 34.94 32.24 23.22 8.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 16.9821 15.3128 13.6745 11.8197 10.7962 9.804 6.9161 16.13%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 12.90 10.06 11.78 12.70 9.15 5.04 5.01 -
P/RPS 1.88 1.49 1.78 1.92 1.63 1.02 1.14 8.68%
P/EPS 33.74 22.39 28.06 34.26 23.41 13.74 18.66 10.36%
EY 2.96 4.47 3.56 2.92 4.27 7.28 5.36 -9.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.63 0.81 0.98 0.76 0.45 0.63 2.71%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 17/08/17 18/08/16 26/08/15 28/08/14 27/08/13 17/08/12 16/08/11 -
Price 14.52 10.22 10.18 12.98 9.72 6.37 4.70 -
P/RPS 2.12 1.51 1.53 1.96 1.73 1.29 1.07 12.05%
P/EPS 37.98 22.75 24.25 35.01 24.87 17.37 17.50 13.77%
EY 2.63 4.40 4.12 2.86 4.02 5.76 5.71 -12.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.64 0.70 1.00 0.80 0.57 0.59 6.05%

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