[ALLIANZ] YoY Quarter Result on 31-Mar-2019 [#1]

Announcement Date
23-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -1.12%
YoY- 13.4%
View:
Show?
Quarter Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 1,707,677 1,606,552 1,484,706 1,344,295 1,271,406 1,208,937 1,167,293 6.54%
PBT 151,800 67,380 91,947 151,240 127,630 108,663 114,997 4.73%
Tax -50,485 -4,122 -12,447 -52,323 -40,398 -41,489 -41,818 3.18%
NP 101,315 63,258 79,500 98,917 87,232 67,174 73,179 5.56%
-
NP to SH 101,315 63,258 79,500 98,917 87,232 67,174 73,179 5.56%
-
Tax Rate 33.26% 6.12% 13.54% 34.60% 31.65% 38.18% 36.36% -
Total Cost 1,606,362 1,543,294 1,405,206 1,245,378 1,184,174 1,141,763 1,094,114 6.60%
-
Net Worth 4,197,385 3,994,370 3,739,429 3,485,076 3,215,121 2,949,610 2,710,772 7.55%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 4,197,385 3,994,370 3,739,429 3,485,076 3,215,121 2,949,610 2,710,772 7.55%
NOSH 177,959 177,168 176,888 176,767 175,517 173,710 169,317 0.83%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 5.93% 3.94% 5.35% 7.36% 6.86% 5.56% 6.27% -
ROE 2.41% 1.58% 2.13% 2.84% 2.71% 2.28% 2.70% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 960.56 907.77 839.34 760.66 725.64 695.95 689.41 5.68%
EPS 56.99 35.74 44.94 55.97 49.79 38.67 43.22 4.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 23.61 22.57 21.14 19.72 18.35 16.98 16.01 6.68%
Adjusted Per Share Value based on latest NOSH - 176,767
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 959.53 902.71 834.25 755.35 714.40 679.30 655.90 6.54%
EPS 56.93 35.54 44.67 55.58 49.02 37.74 41.12 5.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 23.5849 22.4442 21.0117 19.5825 18.0656 16.5737 15.2317 7.55%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 12.72 13.50 12.48 14.50 11.62 11.56 10.72 -
P/RPS 1.32 1.49 1.49 1.91 1.60 1.66 1.55 -2.64%
P/EPS 22.32 37.77 27.77 25.91 23.34 29.89 24.80 -1.73%
EY 4.48 2.65 3.60 3.86 4.28 3.35 4.03 1.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.60 0.59 0.74 0.63 0.68 0.67 -3.52%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 20/05/22 19/05/21 16/06/20 23/05/19 28/05/18 30/05/17 27/05/16 -
Price 12.60 13.16 14.30 13.18 13.16 12.52 9.92 -
P/RPS 1.31 1.45 1.70 1.73 1.81 1.80 1.44 -1.56%
P/EPS 22.11 36.82 31.82 23.55 26.43 32.38 22.95 -0.61%
EY 4.52 2.72 3.14 4.25 3.78 3.09 4.36 0.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.58 0.68 0.67 0.72 0.74 0.62 -2.57%

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