[ALLIANZ] YoY TTM Result on 30-Jun-2015 [#2]

Stock

[ALLIANZ] ALLIANZ MALAYSIA BHD

Announcement Date

26-Aug-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

30-Jun-2015 [#2]

Profit Trend

QoQ- 3.62%

YoY- 9.35%

Quarter Report

AMB KLSE 20152Q 26082015.pdf

Latest QR

Upcoming QR

ALLIANZ's Result

ALLIANZ's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
TTM Result
Revenue	4,976,434	4,765,889	4,621,502	4,497,029	3,986,932	3,391,570	2,935,075	9.19%
YoY %	4.42%	3.12%	2.77%	12.79%	17.55%	15.55%	-	-
Horiz. %	169.55%	162.38%	157.46%	153.22%	135.84%	115.55%	100.00%	-
PBT	467,104	443,925	448,681	425,919	378,823	308,728	281,959	8.77%
YoY %	5.22%	-1.06%	5.34%	12.43%	22.70%	9.49%	-	-
Horiz. %	165.66%	157.44%	159.13%	151.06%	134.35%	109.49%	100.00%	-
Tax	-135,694	-147,608	-134,441	-132,350	-110,365	-95,655	-93,411	6.41%
YoY %	8.07%	-9.79%	-1.58%	-19.92%	-15.38%	-2.40%	-	-
Horiz. %	145.27%	158.02%	143.92%	141.69%	118.15%	102.40%	100.00%	-
NP	331,410	296,317	314,240	293,569	268,458	213,073	188,548	9.85%
YoY %	11.84%	-5.70%	7.04%	9.35%	25.99%	13.01%	-	-
Horiz. %	175.77%	157.16%	166.66%	155.70%	142.38%	113.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	331,410	296,317	314,240	293,569	268,458	213,073	188,548	9.85%
YoY %	11.84%	-5.70%	7.04%	9.35%	25.99%	13.01%	-	-
Horiz. %	175.77%	157.16%	166.66%	155.70%	142.38%	113.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.05%	33.25%	29.96%	31.07%	29.13%	30.98%	33.13%	-
YoY %	-12.63%	10.98%	-3.57%	6.66%	-5.97%	-6.49%	-	-
Horiz. %	87.68%	100.36%	90.43%	93.78%	87.93%	93.51%	100.00%	-
Total Cost	4,645,024	4,469,572	4,307,262	4,203,460	3,718,474	3,178,497	2,746,527	9.14%
YoY %	3.93%	3.77%	2.47%	13.04%	16.99%	15.73%	-	-
Horiz. %	169.12%	162.74%	156.83%	153.05%	135.39%	115.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,266,391	3,022,292	2,725,213	2,433,637	2,103,545	1,921,396	1,744,806	11.01%
YoY %	8.08%	10.90%	11.98%	15.69%	9.48%	10.12%	-	-
Horiz. %	187.21%	173.22%	156.19%	139.48%	120.56%	110.12%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Dividend
Div	20,851	15,293	10,887	8,039	3,973	10,191	8,096	17.06%
YoY %	36.34%	40.47%	35.43%	102.34%	-61.01%	25.88%	-	-
Horiz. %	257.55%	188.90%	134.47%	99.30%	49.07%	125.88%	100.00%	-
Div Payout %	6.29%	5.16%	3.46%	2.74%	1.48%	4.78%	4.29%	-
YoY %	21.90%	49.13%	26.28%	85.14%	-69.04%	11.42%	-	-
Horiz. %	146.62%	120.28%	80.65%	63.87%	34.50%	111.42%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Equity
Net Worth	3,266,391	3,022,292	2,725,213	2,433,637	2,103,545	1,921,396	1,744,806	11.01%
YoY %	8.08%	10.90%	11.98%	15.69%	9.48%	10.12%	-	-
Horiz. %	187.21%	173.22%	156.19%	139.48%	120.56%	110.12%	100.00%	-
NOSH	176,658	173,894	169,795	167,837	162,435	159,056	156,484	2.04%
YoY %	1.59%	2.41%	1.17%	3.33%	2.12%	1.64%	-	-
Horiz. %	112.89%	111.13%	108.51%	107.26%	103.80%	101.64%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Ratio Analysis
NP Margin	6.66%	6.22%	6.80%	6.53%	6.73%	6.28%	6.42%	-
YoY %	7.07%	-8.53%	4.13%	-2.97%	7.17%	-2.18%	-	-
Horiz. %	103.74%	96.88%	105.92%	101.71%	104.83%	97.82%	100.00%	-
ROE	10.15%	9.80%	11.53%	12.06%	12.76%	11.09%	10.81%	-
YoY %	3.57%	-15.00%	-4.39%	-5.49%	15.06%	2.59%	-	-
Horiz. %	93.89%	90.66%	106.66%	111.56%	118.04%	102.59%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Per Share
RPS	2,844.42	2,740.67	2,721.81	2,679.40	2,454.46	2,132.31	1,875.63	7.18%
YoY %	3.79%	0.69%	1.58%	9.16%	15.11%	13.69%	-	-
Horiz. %	151.65%	146.12%	145.11%	142.85%	130.86%	113.69%	100.00%	-
EPS	189.43	170.40	185.07	174.91	165.27	133.96	120.49	7.82%
YoY %	11.17%	-7.93%	5.81%	5.83%	23.37%	11.18%	-	-
Horiz. %	157.22%	141.42%	153.60%	145.17%	137.16%	111.18%	100.00%	-
DPS	12.00	8.79	6.50	4.79	2.45	6.50	5.25	14.76%
YoY %	36.52%	35.23%	35.70%	95.51%	-62.31%	23.81%	-	-
Horiz. %	228.57%	167.43%	123.81%	91.24%	46.67%	123.81%	100.00%	-
NAPS	18.67	17.38	16.05	14.50	12.95	12.08	11.15	8.96%
YoY %	7.42%	8.29%	10.69%	11.97%	7.20%	8.34%	-	-
Horiz. %	167.44%	155.87%	143.95%	130.04%	116.14%	108.34%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 167,837
RPS	2,796.23	2,677.93	2,596.80	2,526.86	2,240.24	1,905.71	1,649.20	9.19%
YoY %	4.42%	3.12%	2.77%	12.79%	17.55%	15.55%	-	-
Horiz. %	169.55%	162.38%	157.46%	153.22%	135.84%	115.55%	100.00%	-
EPS	186.22	166.50	176.57	164.95	150.85	119.72	105.94	9.85%
YoY %	11.84%	-5.70%	7.04%	9.35%	26.00%	13.01%	-	-
Horiz. %	175.78%	157.16%	166.67%	155.70%	142.39%	113.01%	100.00%	-
DPS	11.72	8.59	6.12	4.52	2.23	5.73	4.55	17.07%
YoY %	36.44%	40.36%	35.40%	102.69%	-61.08%	25.93%	-	-
Horiz. %	257.58%	188.79%	134.51%	99.34%	49.01%	125.93%	100.00%	-
NAPS	18.3537	16.9821	15.3128	13.6745	11.8197	10.7962	9.804	11.01%
YoY %	8.08%	10.90%	11.98%	15.69%	9.48%	10.12%	-	-
Horiz. %	187.21%	173.22%	156.19%	139.48%	120.56%	110.12%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	-
Price	12.70	12.90	10.06	11.78	12.70	9.15	5.04	-
P/RPS	0.45	0.47	0.37	0.44	0.52	0.43	0.27	8.88%
YoY %	-4.26%	27.03%	-15.91%	-15.38%	20.93%	59.26%	-	-
Horiz. %	166.67%	174.07%	137.04%	162.96%	192.59%	159.26%	100.00%	-
P/EPS	6.70	7.57	5.44	6.73	7.68	6.83	4.18	8.17%
YoY %	-11.49%	39.15%	-19.17%	-12.37%	12.45%	63.40%	-	-
Horiz. %	160.29%	181.10%	130.14%	161.00%	183.73%	163.40%	100.00%	-
EY	14.92	13.21	18.40	14.85	13.01	14.64	23.91	-7.55%
YoY %	12.94%	-28.21%	23.91%	14.14%	-11.13%	-38.77%	-	-
Horiz. %	62.40%	55.25%	76.96%	62.11%	54.41%	61.23%	100.00%	-
DY	0.94	0.68	0.65	0.41	0.19	0.71	1.04	-1.67%
YoY %	38.24%	4.62%	58.54%	115.79%	-73.24%	-31.73%	-	-
Horiz. %	90.38%	65.38%	62.50%	39.42%	18.27%	68.27%	100.00%	-
P/NAPS	0.68	0.74	0.63	0.81	0.98	0.76	0.45	7.11%
YoY %	-8.11%	17.46%	-22.22%	-17.35%	28.95%	68.89%	-	-
Horiz. %	151.11%	164.44%	140.00%	180.00%	217.78%	168.89%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	20/08/18	17/08/17	18/08/16	26/08/15	28/08/14	27/08/13	17/08/12	-
Price	12.60	14.52	10.22	10.18	12.98	9.72	6.37	-
P/RPS	0.44	0.53	0.38	0.38	0.53	0.46	0.34	4.38%
YoY %	-16.98%	39.47%	0.00%	-28.30%	15.22%	35.29%	-	-
Horiz. %	129.41%	155.88%	111.76%	111.76%	155.88%	135.29%	100.00%	-
P/EPS	6.65	8.52	5.52	5.82	7.85	7.26	5.29	3.88%
YoY %	-21.95%	54.35%	-5.15%	-25.86%	8.13%	37.24%	-	-
Horiz. %	125.71%	161.06%	104.35%	110.02%	148.39%	137.24%	100.00%	-
EY	15.03	11.74	18.11	17.18	12.73	13.78	18.92	-3.76%
YoY %	28.02%	-35.17%	5.41%	34.96%	-7.62%	-27.17%	-	-
Horiz. %	79.44%	62.05%	95.72%	90.80%	67.28%	72.83%	100.00%	-
DY	0.95	0.61	0.64	0.47	0.19	0.67	0.82	2.48%
YoY %	55.74%	-4.69%	36.17%	147.37%	-71.64%	-18.29%	-	-
Horiz. %	115.85%	74.39%	78.05%	57.32%	23.17%	81.71%	100.00%	-
P/NAPS	0.67	0.84	0.64	0.70	1.00	0.80	0.57	2.72%
YoY %	-20.24%	31.25%	-8.57%	-30.00%	25.00%	40.35%	-	-
Horiz. %	117.54%	147.37%	112.28%	122.81%	175.44%	140.35%	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

Featured Posts

Moomoo MY

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

MQ Market Updates - 09 May 2024

MQ Trader

MQ Trading Signals

2024-05-09 16:20:00

EMA 5

5 Mins

BUY

2024-05-09 16:20:00

EMA 5

10 Mins

BUY

2024-05-09 16:15:00

ADX

5 Mins

BUY

2024-05-09 16:15:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-05-09 16:10:00

ADX

10 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

MYEG

MY E.G. SERVICES BHD

314

PTRANS

PERAK TRANSIT BERHAD

309

HLIND

HONG LEONG INDUSTRIES BHD

307

MPI

MALAYSIAN PACIFIC INDUSTRIES

303

VSTECS

VSTECS BERHAD

258

YTLPOWR

YTL POWER INTERNATIONAL BHD

256

PBBANK

PUBLIC BANK BHD

204

DNEX

DAGANG NEXCHANGE BERHAD

183

SNS

SNS NETWORK TECHNOLOGY BERHAD

183

Daily Stocks

0.105

-0.01

508,283,500

MYEG

0.985

0.00

153,504,700

ICONIC-WA

0.045

-0.005

148,744,500

INIX-OR

0.02

0.00

141,839,900

HSI-CXG

0.165

+0.03

116,432,400

PMHLDG

0.295

+0.075

116,034,000

SNS

0.53

+0.045

102,787,900

HSI-HU6

0.135

-0.03

94,490,300

VELESTO

0.29

+0.015

89,077,300

MUIIND

0.06

+0.005

81,409,100

More active Stocks

VSTECS

3.58

+0.82

17,450,000

BKAWAN

20.36

+0.32

10,500

KOBAY

1.93

+0.20

7,884,400

ATECH

3.07

+0.18

524,800

AJI

19.28

+0.18

315,400

ALLIANZ

21.68

+0.18

14,300

SIGN

1.49

+0.16

7,355,200

HSI-CVH

0.91

+0.14

781,100

HEIM

23.90

+0.14

124,700

MCEHLDG

1.71

+0.13

2,158,600

More gainer Stocks

PETDAG

21.46

-0.34

496,200

KLK

22.92

-0.28

527,900

MSM

3.26

-0.22

2,973,500

MPI

31.00

-0.20

156,200

HUMEIND-LA

4.23

-0.19

9,200

ORIENT

6.97

-0.18

1,220,900

PPB

15.80

-0.18

592,200

NHFATT

3.89

-0.17

114,300

CARLSBG

19.30

-0.14

119,700

INARI

3.09

-0.13

18,277,500

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

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....

Read More