[ALLIANZ] YoY Quarter Result on 31-Mar-2015 [#1]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 3.64%
YoY- -14.59%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 1,271,406 1,208,937 1,167,293 1,099,990 1,016,530 862,077 739,494 9.44%
PBT 127,630 108,663 114,997 112,419 124,010 78,742 76,692 8.85%
Tax -40,398 -41,489 -41,818 -38,778 -37,793 -25,022 -23,648 9.33%
NP 87,232 67,174 73,179 73,641 86,217 53,720 53,044 8.64%
-
NP to SH 87,232 67,174 73,179 73,641 86,217 53,720 53,044 8.64%
-
Tax Rate 31.65% 38.18% 36.36% 34.49% 30.48% 31.78% 30.84% -
Total Cost 1,184,174 1,141,763 1,094,114 1,026,349 930,313 808,357 686,450 9.50%
-
Net Worth 3,215,121 2,949,610 2,710,772 2,378,602 2,086,314 1,893,292 1,688,332 11.32%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 3,215,121 2,949,610 2,710,772 2,378,602 2,086,314 1,893,292 1,688,332 11.32%
NOSH 175,517 173,710 169,317 167,861 162,612 158,700 156,471 1.93%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 6.86% 5.56% 6.27% 6.69% 8.48% 6.23% 7.17% -
ROE 2.71% 2.28% 2.70% 3.10% 4.13% 2.84% 3.14% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 725.64 695.95 689.41 655.29 625.13 543.21 472.60 7.40%
EPS 49.79 38.67 43.22 43.87 53.02 33.85 33.90 6.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 18.35 16.98 16.01 14.17 12.83 11.93 10.79 9.24%
Adjusted Per Share Value based on latest NOSH - 167,861
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 714.40 679.30 655.90 618.08 571.18 484.40 415.52 9.44%
EPS 49.02 37.74 41.12 41.38 48.44 30.18 29.81 8.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 18.0656 16.5737 15.2317 13.3652 11.7229 10.6383 9.4867 11.32%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 11.62 11.56 10.72 12.54 10.26 8.39 4.70 -
P/RPS 1.60 1.66 1.55 1.91 1.64 1.54 0.99 8.32%
P/EPS 23.34 29.89 24.80 28.58 19.35 24.79 13.86 9.07%
EY 4.28 3.35 4.03 3.50 5.17 4.03 7.21 -8.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.68 0.67 0.88 0.80 0.70 0.44 6.16%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 28/05/18 30/05/17 27/05/16 27/05/15 28/05/14 17/05/13 24/05/12 -
Price 13.16 12.52 9.92 12.80 10.40 9.50 4.54 -
P/RPS 1.81 1.80 1.44 1.95 1.66 1.75 0.96 11.14%
P/EPS 26.43 32.38 22.95 29.18 19.62 28.06 13.39 11.99%
EY 3.78 3.09 4.36 3.43 5.10 3.56 7.47 -10.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.74 0.62 0.90 0.81 0.80 0.42 9.39%

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