[ALLIANZ] YoY Quarter Result on 30-Sep-2021 [#3]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -20.81%
YoY- -10.78%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 1,440,496 1,306,012 1,706,909 1,584,546 1,530,803 1,418,593 1,301,578 1.70%
PBT 245,094 262,360 166,503 158,902 202,231 175,031 147,676 8.80%
Tax -61,917 -64,503 -57,945 -43,747 -73,166 -32,219 -47,797 4.40%
NP 183,177 197,857 108,558 115,155 129,065 142,812 99,879 10.62%
-
NP to SH 183,177 197,857 108,558 115,155 129,065 142,812 99,879 10.62%
-
Tax Rate 25.26% 24.59% 34.80% 27.53% 36.18% 18.41% 32.37% -
Total Cost 1,257,319 1,108,155 1,598,351 1,469,391 1,401,738 1,275,781 1,201,699 0.75%
-
Net Worth 5,568,749 5,162,887 4,280,129 4,249,041 4,121,509 3,788,212 3,414,808 8.48%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 5,568,749 5,162,887 4,280,129 4,249,041 4,121,509 3,788,212 3,414,808 8.48%
NOSH 179,569 177,969 177,959 177,508 176,888 176,767 176,658 0.27%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 12.72% 15.15% 6.36% 7.27% 8.43% 10.07% 7.67% -
ROE 3.29% 3.83% 2.54% 2.71% 3.13% 3.77% 2.92% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 808.88 733.84 959.51 893.89 865.40 802.88 736.78 1.56%
EPS 102.86 111.17 61.02 64.96 72.96 80.83 56.54 10.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 31.27 29.01 24.06 23.97 23.30 21.44 19.33 8.33%
Adjusted Per Share Value based on latest NOSH - 177,508
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 802.20 727.30 950.56 882.42 852.49 790.00 724.83 1.70%
EPS 102.01 110.18 60.45 64.13 71.87 79.53 55.62 10.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 31.0117 28.7515 23.8355 23.6624 22.9522 21.0961 19.0167 8.48%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 20.30 15.90 13.30 12.78 13.66 13.84 12.80 -
P/RPS 2.51 2.17 1.39 1.43 1.58 1.72 1.74 6.29%
P/EPS 19.74 14.30 21.79 19.67 18.72 17.12 22.64 -2.25%
EY 5.07 6.99 4.59 5.08 5.34 5.84 4.42 2.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.55 0.55 0.53 0.59 0.65 0.66 -0.25%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 22/11/24 23/11/23 23/11/22 24/11/21 26/11/20 27/11/19 22/11/18 -
Price 20.50 17.88 13.30 13.00 13.70 14.00 12.00 -
P/RPS 2.53 2.44 1.39 1.45 1.58 1.74 1.63 7.59%
P/EPS 19.93 16.08 21.79 20.01 18.78 17.32 21.22 -1.03%
EY 5.02 6.22 4.59 5.00 5.33 5.77 4.71 1.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.62 0.55 0.54 0.59 0.65 0.62 1.04%

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