[ALLIANZ] YoY TTM Result on 30-Jun-2012 [#2] | Financial Results | I3investor

[ALLIANZ] YoY TTM Result on 30-Jun-2012 [#2]

Stock

[ALLIANZ] ALLIANZ MALAYSIA BHD

Announcement Date

17-Aug-2012

Admission Sponsor

-

Sponsor

-

Financial Year

31-Dec-2012

Quarter

30-Jun-2012 [#2]

Profit Trend

QoQ- 9.31%

YoY- 16.43%

Quarter Report

AMB Quarterly Results 2Q2012.pdf

ALLIANZ's Result

ALLIANZ's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
TTM Result
Revenue	4,497,029	3,986,932	3,391,570	2,935,075	2,598,684	2,445,403	2,016,192	14.29%
YoY %	12.79%	17.55%	15.55%	12.94%	6.27%	21.29%	-	-
Horiz. %	223.05%	197.75%	168.22%	145.58%	128.89%	121.29%	100.00%	-
PBT	425,919	378,823	308,728	281,959	239,952	201,881	126,642	22.39%
YoY %	12.43%	22.70%	9.49%	17.51%	18.86%	59.41%	-	-
Horiz. %	336.32%	299.13%	243.78%	222.64%	189.47%	159.41%	100.00%	-
Tax	-132,350	-110,365	-95,655	-93,411	-78,016	-65,778	-47,236	18.72%
YoY %	-19.92%	-15.38%	-2.40%	-19.73%	-18.61%	-39.25%	-	-
Horiz. %	280.19%	233.65%	202.50%	197.75%	165.16%	139.25%	100.00%	-
NP	293,569	268,458	213,073	188,548	161,936	136,103	79,406	24.33%
YoY %	9.35%	25.99%	13.01%	16.43%	18.98%	71.40%	-	-
Horiz. %	369.71%	338.08%	268.33%	237.45%	203.93%	171.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	293,569	268,458	213,073	188,548	161,936	136,103	79,406	24.33%
YoY %	9.35%	25.99%	13.01%	16.43%	18.98%	71.40%	-	-
Horiz. %	369.71%	338.08%	268.33%	237.45%	203.93%	171.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.07%	29.13%	30.98%	33.13%	32.51%	32.58%	37.30%	-
YoY %	6.66%	-5.97%	-6.49%	1.91%	-0.21%	-12.65%	-	-
Horiz. %	83.30%	78.10%	83.06%	88.82%	87.16%	87.35%	100.00%	-
Total Cost	4,203,460	3,718,474	3,178,497	2,746,527	2,436,748	2,309,300	1,936,786	13.77%
YoY %	13.04%	16.99%	15.73%	12.71%	5.52%	19.23%	-	-
Horiz. %	217.03%	191.99%	164.11%	141.81%	125.81%	119.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,433,637	2,103,545	1,921,396	1,744,806	1,230,847	563,095	430,704	33.44%
YoY %	15.69%	9.48%	10.12%	41.76%	118.59%	30.74%	-	-
Horiz. %	565.04%	488.40%	446.11%	405.11%	285.78%	130.74%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Dividend
Div	8,039	3,973	10,191	8,096	5,384	3,077	3,076	17.35%
YoY %	102.34%	-61.01%	25.88%	50.37%	74.98%	0.03%	-	-
Horiz. %	261.35%	129.16%	331.31%	263.20%	175.03%	100.03%	100.00%	-
Div Payout %	2.74%	1.48%	4.78%	4.29%	3.33%	2.26%	3.87%	-
YoY %	85.14%	-69.04%	11.42%	28.83%	47.35%	-41.60%	-	-
Horiz. %	70.80%	38.24%	123.51%	110.85%	86.05%	58.40%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Equity
Net Worth	2,433,637	2,103,545	1,921,396	1,744,806	1,230,847	563,095	430,704	33.44%
YoY %	15.69%	9.48%	10.12%	41.76%	118.59%	30.74%	-	-
Horiz. %	565.04%	488.40%	446.11%	405.11%	285.78%	130.74%	100.00%	-
NOSH	167,837	162,435	159,056	156,484	153,855	153,851	153,822	1.46%
YoY %	3.33%	2.12%	1.64%	1.71%	0.00%	0.02%	-	-
Horiz. %	109.11%	105.60%	103.40%	101.73%	100.02%	100.02%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Ratio Analysis
NP Margin	6.53%	6.73%	6.28%	6.42%	6.23%	5.57%	3.94%	-
YoY %	-2.97%	7.17%	-2.18%	3.05%	11.85%	41.37%	-	-
Horiz. %	165.74%	170.81%	159.39%	162.94%	158.12%	141.37%	100.00%	-
ROE	12.06%	12.76%	11.09%	10.81%	13.16%	24.17%	18.44%	-
YoY %	-5.49%	15.06%	2.59%	-17.86%	-45.55%	31.07%	-	-
Horiz. %	65.40%	69.20%	60.14%	58.62%	71.37%	131.07%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Per Share
RPS	2,679.40	2,454.46	2,132.31	1,875.63	1,689.04	1,589.46	1,310.72	12.64%
YoY %	9.16%	15.11%	13.69%	11.05%	6.27%	21.27%	-	-
Horiz. %	204.42%	187.26%	162.68%	143.10%	128.86%	121.27%	100.00%	-
EPS	174.91	165.27	133.96	120.49	105.25	88.46	51.62	22.54%
YoY %	5.83%	23.37%	11.18%	14.48%	18.98%	71.37%	-	-
Horiz. %	338.84%	320.17%	259.51%	233.42%	203.89%	171.37%	100.00%	-
DPS	4.79	2.45	6.50	5.25	3.50	2.00	2.00	15.66%
YoY %	95.51%	-62.31%	23.81%	50.00%	75.00%	0.00%	-	-
Horiz. %	239.50%	122.50%	325.00%	262.50%	175.00%	100.00%	100.00%	-
NAPS	14.50	12.95	12.08	11.15	8.00	3.66	2.80	31.51%
YoY %	11.97%	7.20%	8.34%	39.38%	118.58%	30.71%	-	-
Horiz. %	517.86%	462.50%	431.43%	398.21%	285.71%	130.71%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 156,484
RPS	2,526.86	2,240.24	1,905.71	1,649.20	1,460.19	1,374.06	1,132.89	14.29%
YoY %	12.79%	17.55%	15.55%	12.94%	6.27%	21.29%	-	-
Horiz. %	223.05%	197.75%	168.22%	145.57%	128.89%	121.29%	100.00%	-
EPS	164.95	150.85	119.72	105.94	90.99	76.48	44.62	24.33%
YoY %	9.35%	26.00%	13.01%	16.43%	18.97%	71.40%	-	-
Horiz. %	369.68%	338.08%	268.31%	237.43%	203.92%	171.40%	100.00%	-
DPS	4.52	2.23	5.73	4.55	3.03	1.73	1.73	17.35%
YoY %	102.69%	-61.08%	25.93%	50.17%	75.14%	0.00%	-	-
Horiz. %	261.27%	128.90%	331.21%	263.01%	175.14%	100.00%	100.00%	-
NAPS	13.6745	11.8197	10.7962	9.804	6.9161	3.164	2.4201	33.44%
YoY %	15.69%	9.48%	10.12%	41.76%	118.59%	30.74%	-	-
Horiz. %	565.04%	488.40%	446.11%	405.11%	285.78%	130.74%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	-
Price	11.78	12.70	9.15	5.04	5.01	4.70	4.08	-
P/RPS	0.44	0.52	0.43	0.27	0.30	0.30	0.31	6.00%
YoY %	-15.38%	20.93%	59.26%	-10.00%	0.00%	-3.23%	-	-
Horiz. %	141.94%	167.74%	138.71%	87.10%	96.77%	96.77%	100.00%	-
P/EPS	6.73	7.68	6.83	4.18	4.76	5.31	7.90	-2.63%
YoY %	-12.37%	12.45%	63.40%	-12.18%	-10.36%	-32.78%	-	-
Horiz. %	85.19%	97.22%	86.46%	52.91%	60.25%	67.22%	100.00%	-
EY	14.85	13.01	14.64	23.91	21.01	18.82	12.65	2.70%
YoY %	14.14%	-11.13%	-38.77%	13.80%	11.64%	48.77%	-	-
Horiz. %	117.39%	102.85%	115.73%	189.01%	166.09%	148.77%	100.00%	-
DY	0.41	0.19	0.71	1.04	0.70	0.43	0.49	-2.92%
YoY %	115.79%	-73.24%	-31.73%	48.57%	62.79%	-12.24%	-	-
Horiz. %	83.67%	38.78%	144.90%	212.24%	142.86%	87.76%	100.00%	-
P/NAPS	0.81	0.98	0.76	0.45	0.63	1.28	1.46	-9.34%
YoY %	-17.35%	28.95%	68.89%	-28.57%	-50.78%	-12.33%	-	-
Horiz. %	55.48%	67.12%	52.05%	30.82%	43.15%	87.67%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	26/08/15	28/08/14	27/08/13	17/08/12	16/08/11	25/08/10	26/08/09	-
Price	10.18	12.98	9.72	6.37	4.70	4.16	4.60	-
P/RPS	0.38	0.53	0.46	0.34	0.28	0.26	0.35	1.37%
YoY %	-28.30%	15.22%	35.29%	21.43%	7.69%	-25.71%	-	-
Horiz. %	108.57%	151.43%	131.43%	97.14%	80.00%	74.29%	100.00%	-
P/EPS	5.82	7.85	7.26	5.29	4.47	4.70	8.91	-6.84%
YoY %	-25.86%	8.13%	37.24%	18.34%	-4.89%	-47.25%	-	-
Horiz. %	65.32%	88.10%	81.48%	59.37%	50.17%	52.75%	100.00%	-
EY	17.18	12.73	13.78	18.92	22.39	21.27	11.22	7.35%
YoY %	34.96%	-7.62%	-27.17%	-15.50%	5.27%	89.57%	-	-
Horiz. %	153.12%	113.46%	122.82%	168.63%	199.55%	189.57%	100.00%	-
DY	0.47	0.19	0.67	0.82	0.74	0.48	0.43	1.49%
YoY %	147.37%	-71.64%	-18.29%	10.81%	54.17%	11.63%	-	-
Horiz. %	109.30%	44.19%	155.81%	190.70%	172.09%	111.63%	100.00%	-
P/NAPS	0.70	1.00	0.80	0.57	0.59	1.14	1.64	-13.22%
YoY %	-30.00%	25.00%	40.35%	-3.39%	-48.25%	-30.49%	-	-
Horiz. %	42.68%	60.98%	48.78%	34.76%	35.98%	69.51%	100.00%	-

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

Featured Posts

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 15 May 2024

MQ Trader

MQ Trading Signals

2024-05-15 16:30:00

EMA 5

5 Mins

SELL

2024-05-15 16:30:00

ADX

5 Mins

SELL

2024-05-15 15:35:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-15 15:30:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-05-15 15:30:00

TURTLE SYSTEM 55

10 Mins

SELL

More Trading Signals

Apps

Send individual or group chats with anyone on i3investor

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

Online learning and teaching marketplace

Top Articles

1

save malaysia!

Top Glove shares surge 20%, rivals also climb on higher US tariffs on Chinese gloves

2

save malaysia!

US Tariff Hike On China Goods Unlikely To Boost Rubber Gloves Exports For Now

3

save malaysia!

Strong Q1 showing in Malaysia’s property market as transaction volume, new projects rise

4

save malaysia!

Anwar: Consider Najib’s house arrest only after 1MDB trial ends

5

save malaysia!

India imported 285,829 tonnes of palm oil from Malaysia in April 2024

6

save malaysia!

Prospect of gaining from US tariff hike on Chinese peers spurs rally among Bursa’s Big Four glovemakers

7

save malaysia!

Questions about PN's 'value proposition' after by-election loss

8

save malaysia!

C4 Centre: Azam Baki’s reappointment highlights govt’s continued failure at institutional reform

Hot Stocks Today >

1

TOP GLOVE CORPORATION BHD

1000

2

TASCO BERHAD

670

3

HARTALEGA HOLDINGS BHD

613

4

MALAYSIAN PACIFIC INDUSTRIES

484

5

PERAK TRANSIT BERHAD

484

6

HONG LEONG INDUSTRIES BHD

483

7

YTL POWER INTERNATIONAL BHD

422

8

MY E.G. SERVICES BHD

365

9

SUPERMAX CORPORATION BHD

329

10

MALAYSIA BUILDING SOCIETY BHD

326

Daily Stocks

0.005

0.00

73,200

0.005

0.00

73,200

0.005

0.00

73,200

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.08

-0.12

58,800

SIMEPROP-C24

0.165

-0.025

50,000

KUAISHO-C15

0.07

-0.02

30,000

KUAISHO-C15

0.07

-0.02

30,000

More active Stocks

0.005

0.00

73,200

0.005

0.00

73,200

0.005

0.00

73,200

0.125

0.00

0

KUAISHO-C12

0.175

0.00

0

KUAISHO-C11

0.04

0.00

0

0.005

0.00

0

0.06

0.00

0

0.085

0.00

0

0.005

0.00

0

More gainer Stocks

KUAISHO-C17

0.08

-0.12

58,800

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C16

0.01

-0.035

10,000

KUAISHO-C16

0.01

-0.035

10,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

1

2

TA

3

Affin Hwang

4

Rakuten Trade

5

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....