[ALLIANZ] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -35.44%
YoY- 8.66%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 1,210,975 1,170,453 1,225,085 931,850 849,755 736,515 663,795 10.52%
PBT 121,004 127,000 100,005 68,625 64,926 50,746 61,815 11.83%
Tax -31,025 -40,736 -28,953 -20,752 -20,869 -17,478 -20,061 7.53%
NP 89,979 86,264 71,052 47,873 44,057 33,268 41,754 13.63%
-
NP to SH 89,979 86,264 71,052 47,873 44,057 33,268 41,754 13.63%
-
Tax Rate 25.64% 32.08% 28.95% 30.24% 32.14% 34.44% 32.45% -
Total Cost 1,120,996 1,084,189 1,154,033 883,977 805,698 703,247 622,041 10.30%
-
Net Worth 2,817,472 2,592,945 2,197,965 2,001,065 1,818,723 1,372,592 1,260,004 14.33%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 15,293 10,887 8,039 3,973 10,191 8,096 5,384 18.98%
Div Payout % 17.00% 12.62% 11.31% 8.30% 23.13% 24.34% 12.90% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 2,817,472 2,592,945 2,197,965 2,001,065 1,818,723 1,372,592 1,260,004 14.33%
NOSH 169,932 167,502 160,787 158,940 156,786 154,223 153,846 1.66%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 7.43% 7.37% 5.80% 5.14% 5.18% 4.52% 6.29% -
ROE 3.19% 3.33% 3.23% 2.39% 2.42% 2.42% 3.31% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 712.62 698.77 761.93 586.29 541.98 477.56 431.47 8.71%
EPS 52.95 51.50 44.19 30.12 28.10 21.57 27.14 11.77%
DPS 9.00 6.50 5.00 2.50 6.50 5.25 3.50 17.03%
NAPS 16.58 15.48 13.67 12.59 11.60 8.90 8.19 12.46%
Adjusted Per Share Value based on latest NOSH - 158,940
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 680.00 657.25 687.93 523.26 477.17 413.58 372.74 10.52%
EPS 50.53 48.44 39.90 26.88 24.74 18.68 23.45 13.63%
DPS 8.59 6.11 4.51 2.23 5.72 4.55 3.02 19.01%
NAPS 15.8211 14.5603 12.3423 11.2367 10.2127 7.7076 7.0753 14.33%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 10.20 10.50 11.42 12.10 7.05 4.75 4.49 -
P/RPS 1.43 1.50 1.50 2.06 1.30 0.99 1.04 5.44%
P/EPS 19.26 20.39 25.84 40.17 25.09 22.02 16.54 2.56%
EY 5.19 4.90 3.87 2.49 3.99 4.54 6.04 -2.49%
DY 0.88 0.62 0.44 0.21 0.92 1.11 0.78 2.02%
P/NAPS 0.62 0.68 0.84 0.96 0.61 0.53 0.55 2.01%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 24/02/17 26/02/16 27/02/15 28/02/14 22/02/13 24/02/12 25/02/11 -
Price 11.22 9.93 12.30 11.60 7.60 4.98 5.02 -
P/RPS 1.57 1.42 1.61 1.98 1.40 1.04 1.16 5.16%
P/EPS 21.19 19.28 27.83 38.51 27.05 23.09 18.50 2.28%
EY 4.72 5.19 3.59 2.60 3.70 4.33 5.41 -2.24%
DY 0.80 0.65 0.41 0.22 0.86 1.05 0.70 2.24%
P/NAPS 0.68 0.64 0.90 0.92 0.66 0.56 0.61 1.82%

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