[ALLIANZ] YoY Quarter Result on 30-Jun-2016 [#2]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
18-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 4.25%
YoY- 8.28%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 1,366,015 1,306,772 1,193,797 1,148,446 1,113,620 1,076,235 893,145 7.33%
PBT 177,715 115,841 104,987 109,319 101,437 87,457 93,133 11.36%
Tax -60,048 -25,971 -38,507 -33,030 -30,979 -27,242 -30,958 11.66%
NP 117,667 89,870 66,480 76,289 70,458 60,215 62,175 11.21%
-
NP to SH 117,667 89,870 66,480 76,289 70,458 60,215 62,175 11.21%
-
Tax Rate 33.79% 22.42% 36.68% 30.21% 30.54% 31.15% 33.24% -
Total Cost 1,248,348 1,216,902 1,127,317 1,072,157 1,043,162 1,016,020 830,970 7.01%
-
Net Worth 3,628,616 3,266,391 3,022,292 2,725,213 2,433,637 2,103,545 1,921,396 11.17%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 3,628,616 3,266,391 3,022,292 2,725,213 2,433,637 2,103,545 1,921,396 11.17%
NOSH 176,767 176,658 173,894 169,795 167,837 162,435 159,056 1.77%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 8.61% 6.88% 5.57% 6.64% 6.33% 5.59% 6.96% -
ROE 3.24% 2.75% 2.20% 2.80% 2.90% 2.86% 3.24% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 772.86 746.92 686.51 676.37 663.51 662.56 561.53 5.46%
EPS 66.57 51.37 38.23 44.93 41.98 37.07 39.09 9.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 20.53 18.67 17.38 16.05 14.50 12.95 12.08 9.23%
Adjusted Per Share Value based on latest NOSH - 169,795
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 767.56 734.27 670.79 645.31 625.74 604.73 501.85 7.33%
EPS 66.12 50.50 37.35 42.87 39.59 33.83 34.94 11.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 20.389 18.3537 16.9821 15.3128 13.6745 11.8197 10.7962 11.17%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 14.00 12.70 12.90 10.06 11.78 12.70 9.15 -
P/RPS 1.81 1.70 1.88 1.49 1.78 1.92 1.63 1.76%
P/EPS 21.03 24.72 33.74 22.39 28.06 34.26 23.41 -1.77%
EY 4.76 4.04 2.96 4.47 3.56 2.92 4.27 1.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.68 0.74 0.63 0.81 0.98 0.76 -1.83%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 22/08/19 20/08/18 17/08/17 18/08/16 26/08/15 28/08/14 27/08/13 -
Price 13.80 12.60 14.52 10.22 10.18 12.98 9.72 -
P/RPS 1.79 1.69 2.12 1.51 1.53 1.96 1.73 0.56%
P/EPS 20.73 24.53 37.98 22.75 24.25 35.01 24.87 -2.98%
EY 4.82 4.08 2.63 4.40 4.12 2.86 4.02 3.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.67 0.84 0.64 0.70 1.00 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