[ALLIANZ] YoY Quarter Result on 31-Mar-2012 [#1]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 59.44%
YoY- 20.02%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 1,099,990 1,016,530 862,077 739,494 653,390 626,255 488,412 14.48%
PBT 112,419 124,010 78,742 76,692 66,374 35,746 29,134 25.22%
Tax -38,778 -37,793 -25,022 -23,648 -22,177 -12,568 -8,890 27.81%
NP 73,641 86,217 53,720 53,044 44,197 23,178 20,244 24.00%
-
NP to SH 73,641 86,217 53,720 53,044 44,197 23,178 20,244 24.00%
-
Tax Rate 34.49% 30.48% 31.78% 30.84% 33.41% 35.16% 30.51% -
Total Cost 1,026,349 930,313 808,357 686,450 609,193 603,077 468,168 13.96%
-
Net Worth 2,378,602 2,086,314 1,893,292 1,688,332 1,231,174 534,048 421,493 33.41%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 2,378,602 2,086,314 1,893,292 1,688,332 1,231,174 534,048 421,493 33.41%
NOSH 167,861 162,612 158,700 156,471 153,896 153,904 153,829 1.46%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 6.69% 8.48% 6.23% 7.17% 6.76% 3.70% 4.14% -
ROE 3.10% 4.13% 2.84% 3.14% 3.59% 4.34% 4.80% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 655.29 625.13 543.21 472.60 424.56 406.91 317.50 12.82%
EPS 43.87 53.02 33.85 33.90 28.72 15.06 13.16 22.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 14.17 12.83 11.93 10.79 8.00 3.47 2.74 31.48%
Adjusted Per Share Value based on latest NOSH - 156,471
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 618.08 571.18 484.40 415.52 367.14 351.89 274.44 14.48%
EPS 41.38 48.44 30.18 29.81 24.83 13.02 11.38 23.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 13.3652 11.7229 10.6383 9.4867 6.9179 3.0008 2.3684 33.41%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 12.54 10.26 8.39 4.70 4.86 5.40 3.32 -
P/RPS 1.91 1.64 1.54 0.99 1.14 1.33 1.05 10.48%
P/EPS 28.58 19.35 24.79 13.86 16.92 35.86 25.23 2.09%
EY 3.50 5.17 4.03 7.21 5.91 2.79 3.96 -2.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.80 0.70 0.44 0.61 1.56 1.21 -5.16%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 27/05/15 28/05/14 17/05/13 24/05/12 18/05/11 26/05/10 20/05/09 -
Price 12.80 10.40 9.50 4.54 5.10 4.82 3.60 -
P/RPS 1.95 1.66 1.75 0.96 1.20 1.18 1.13 9.51%
P/EPS 29.18 19.62 28.06 13.39 17.76 32.01 27.36 1.07%
EY 3.43 5.10 3.56 7.47 5.63 3.12 3.66 -1.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.81 0.80 0.42 0.64 1.39 1.31 -6.06%

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