[ALLIANZ] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
22-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 19.26%
YoY- 39.59%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 1,152,180 1,135,434 1,058,334 962,317 786,593 687,309 607,049 11.26%
PBT 109,271 97,365 112,058 98,731 71,927 70,287 50,379 13.76%
Tax -36,587 -18,857 -33,640 -24,578 -18,806 -25,434 -15,712 15.11%
NP 72,684 78,508 78,418 74,153 53,121 44,853 34,667 13.11%
-
NP to SH 72,684 78,508 78,418 74,153 53,121 44,853 34,667 13.11%
-
Tax Rate 33.48% 19.37% 30.02% 24.89% 26.15% 36.19% 31.19% -
Total Cost 1,079,496 1,056,926 979,916 888,164 733,472 642,456 572,382 11.14%
-
Net Worth 2,807,783 2,489,073 2,161,810 1,988,808 1,786,383 1,231,240 1,214,037 14.98%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 2,807,783 2,489,073 2,161,810 1,988,808 1,786,383 1,231,240 1,214,037 14.98%
NOSH 169,347 167,501 161,088 159,743 156,837 153,905 153,870 1.60%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 6.31% 6.91% 7.41% 7.71% 6.75% 6.53% 5.71% -
ROE 2.59% 3.15% 3.63% 3.73% 2.97% 3.64% 2.86% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 680.36 677.86 656.99 602.41 501.53 446.58 394.52 9.49%
EPS 42.92 46.87 48.68 46.42 33.87 29.15 22.53 11.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 16.58 14.86 13.42 12.45 11.39 8.00 7.89 13.16%
Adjusted Per Share Value based on latest NOSH - 159,743
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 641.64 632.31 589.37 535.90 438.04 382.75 338.06 11.26%
EPS 40.48 43.72 43.67 41.29 29.58 24.98 19.31 13.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 15.6362 13.8614 12.0389 11.0754 9.9482 6.8566 6.7608 14.98%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 10.10 10.60 11.92 10.48 6.20 4.51 4.18 -
P/RPS 1.48 1.56 1.81 1.74 1.24 1.01 1.06 5.71%
P/EPS 23.53 22.62 24.49 22.58 18.31 15.48 18.55 4.03%
EY 4.25 4.42 4.08 4.43 5.46 6.46 5.39 -3.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.71 0.89 0.84 0.54 0.56 0.53 2.36%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 29/11/16 20/11/15 21/11/14 22/11/13 23/11/12 18/11/11 24/11/10 -
Price 9.79 10.52 12.00 9.95 7.69 4.55 4.09 -
P/RPS 1.44 1.55 1.83 1.65 1.53 1.02 1.04 5.56%
P/EPS 22.81 22.45 24.65 21.43 22.70 15.61 18.15 3.87%
EY 4.38 4.46 4.06 4.67 4.40 6.41 5.51 -3.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.71 0.89 0.80 0.68 0.57 0.52 2.12%

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