[ALLIANZ] YoY Quarter Result on 31-Mar-2014 [#1]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 80.1%
YoY- 60.49%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 1,208,937 1,167,293 1,099,990 1,016,530 862,077 739,494 653,390 10.78%
PBT 108,663 114,997 112,419 124,010 78,742 76,692 66,374 8.55%
Tax -41,489 -41,818 -38,778 -37,793 -25,022 -23,648 -22,177 10.99%
NP 67,174 73,179 73,641 86,217 53,720 53,044 44,197 7.21%
-
NP to SH 67,174 73,179 73,641 86,217 53,720 53,044 44,197 7.21%
-
Tax Rate 38.18% 36.36% 34.49% 30.48% 31.78% 30.84% 33.41% -
Total Cost 1,141,763 1,094,114 1,026,349 930,313 808,357 686,450 609,193 11.02%
-
Net Worth 2,949,610 2,710,772 2,378,602 2,086,314 1,893,292 1,688,332 1,231,174 15.65%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 2,949,610 2,710,772 2,378,602 2,086,314 1,893,292 1,688,332 1,231,174 15.65%
NOSH 173,710 169,317 167,861 162,612 158,700 156,471 153,896 2.03%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 5.56% 6.27% 6.69% 8.48% 6.23% 7.17% 6.76% -
ROE 2.28% 2.70% 3.10% 4.13% 2.84% 3.14% 3.59% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 695.95 689.41 655.29 625.13 543.21 472.60 424.56 8.57%
EPS 38.67 43.22 43.87 53.02 33.85 33.90 28.72 5.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 16.98 16.01 14.17 12.83 11.93 10.79 8.00 13.35%
Adjusted Per Share Value based on latest NOSH - 162,612
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 673.24 650.05 612.57 566.09 480.08 411.82 363.87 10.78%
EPS 37.41 40.75 41.01 48.01 29.92 29.54 24.61 7.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 16.426 15.096 13.2462 11.6184 10.5435 9.4021 6.8563 15.65%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 11.56 10.72 12.54 10.26 8.39 4.70 4.86 -
P/RPS 1.66 1.55 1.91 1.64 1.54 0.99 1.14 6.45%
P/EPS 29.89 24.80 28.58 19.35 24.79 13.86 16.92 9.93%
EY 3.35 4.03 3.50 5.17 4.03 7.21 5.91 -9.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.67 0.88 0.80 0.70 0.44 0.61 1.82%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 30/05/17 27/05/16 27/05/15 28/05/14 17/05/13 24/05/12 18/05/11 -
Price 12.52 9.92 12.80 10.40 9.50 4.54 5.10 -
P/RPS 1.80 1.44 1.95 1.66 1.75 0.96 1.20 6.98%
P/EPS 32.38 22.95 29.18 19.62 28.06 13.39 17.76 10.51%
EY 3.09 4.36 3.43 5.10 3.56 7.47 5.63 -9.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.62 0.90 0.81 0.80 0.42 0.64 2.44%

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