[ALLIANZ] YoY TTM Result on 30-Sep-2016 [#3]

Stock

[ALLIANZ] ALLIANZ MALAYSIA BHD

Announcement Date

29-Nov-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

30-Sep-2016 [#3]

Profit Trend

QoQ- -1.85%

YoY- 5.03%

Quarter Report

ALLIANZ's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
TTM Result
Revenue	5,431,076	5,089,623	4,802,098	4,638,248	4,574,129	4,082,949	3,567,294	7.25%
YoY %	6.71%	5.99%	3.53%	1.40%	12.03%	14.46%	-	-
Horiz. %	152.25%	142.67%	134.61%	130.02%	128.22%	114.46%	100.00%	-
PBT	631,823	517,532	431,902	460,587	411,226	392,150	335,532	11.11%
YoY %	22.08%	19.83%	-6.23%	12.00%	4.86%	16.87%	-	-
Horiz. %	188.30%	154.24%	128.72%	137.27%	122.56%	116.87%	100.00%	-
Tax	-172,387	-153,769	-140,743	-152,171	-117,567	-119,427	-101,427	9.23%
YoY %	-12.11%	-9.26%	7.51%	-29.43%	1.56%	-17.75%	-	-
Horiz. %	169.96%	151.61%	138.76%	150.03%	115.91%	117.75%	100.00%	-
NP	459,436	363,763	291,159	308,416	293,659	272,723	234,105	11.88%
YoY %	26.30%	24.94%	-5.60%	5.03%	7.68%	16.50%	-	-
Horiz. %	196.25%	155.38%	124.37%	131.74%	125.44%	116.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	459,436	363,763	291,159	308,416	293,659	272,723	234,105	11.88%
YoY %	26.30%	24.94%	-5.60%	5.03%	7.68%	16.50%	-	-
Horiz. %	196.25%	155.38%	124.37%	131.74%	125.44%	116.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.28%	29.71%	32.59%	33.04%	28.59%	30.45%	30.23%	-
YoY %	-8.18%	-8.84%	-1.36%	15.56%	-6.11%	0.73%	-	-
Horiz. %	90.24%	98.28%	107.81%	109.30%	94.57%	100.73%	100.00%	-
Total Cost	4,971,640	4,725,860	4,510,939	4,329,832	4,280,470	3,810,226	3,333,189	6.88%
YoY %	5.20%	4.76%	4.18%	1.15%	12.34%	14.31%	-	-
Horiz. %	149.16%	141.78%	135.33%	129.90%	128.42%	114.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,788,212	3,414,808	3,094,723	2,807,783	2,489,073	2,161,810	1,988,808	11.33%
YoY %	10.93%	10.34%	10.22%	12.80%	15.14%	8.70%	-	-
Horiz. %	190.48%	171.70%	155.61%	141.18%	125.15%	108.70%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Dividend
Div	69,838	20,851	15,293	10,887	8,039	3,973	10,191	37.79%
YoY %	234.94%	36.34%	40.47%	35.43%	102.34%	-61.01%	-	-
Horiz. %	685.29%	204.60%	150.06%	106.83%	78.88%	38.99%	100.00%	-
Div Payout %	15.20%	5.73%	5.25%	3.53%	2.74%	1.46%	4.35%	-
YoY %	165.27%	9.14%	48.73%	28.83%	87.67%	-66.44%	-	-
Horiz. %	349.43%	131.72%	120.69%	81.15%	62.99%	33.56%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Equity
Net Worth	3,788,212	3,414,808	3,094,723	2,807,783	2,489,073	2,161,810	1,988,808	11.33%
YoY %	10.93%	10.34%	10.22%	12.80%	15.14%	8.70%	-	-
Horiz. %	190.48%	171.70%	155.61%	141.18%	125.15%	108.70%	100.00%	-
NOSH	176,767	176,658	174,350	169,347	167,501	161,088	159,743	1.70%
YoY %	0.06%	1.32%	2.95%	1.10%	3.98%	0.84%	-	-
Horiz. %	110.66%	110.59%	109.14%	106.01%	104.86%	100.84%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Ratio Analysis
NP Margin	8.46%	7.15%	6.06%	6.65%	6.42%	6.68%	6.56%	-
YoY %	18.32%	17.99%	-8.87%	3.58%	-3.89%	1.83%	-	-
Horiz. %	128.96%	108.99%	92.38%	101.37%	97.87%	101.83%	100.00%	-
ROE	12.13%	10.65%	9.41%	10.98%	11.80%	12.62%	11.77%	-
YoY %	13.90%	13.18%	-14.30%	-6.95%	-6.50%	7.22%	-	-
Horiz. %	103.06%	90.48%	79.95%	93.29%	100.25%	107.22%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Per Share
RPS	3,073.81	2,881.05	2,754.28	2,738.89	2,730.80	2,534.60	2,233.14	5.46%
YoY %	6.69%	4.60%	0.56%	0.30%	7.74%	13.50%	-	-
Horiz. %	137.65%	129.01%	123.34%	122.65%	122.29%	113.50%	100.00%	-
EPS	260.03	205.91	167.00	182.12	175.32	169.30	146.55	10.02%
YoY %	26.28%	23.30%	-8.30%	3.88%	3.56%	15.52%	-	-
Horiz. %	177.43%	140.50%	113.95%	124.27%	119.63%	115.52%	100.00%	-
DPS	40.00	12.00	8.77	6.50	4.80	2.50	6.50	35.35%
YoY %	233.33%	36.83%	34.92%	35.42%	92.00%	-61.54%	-	-
Horiz. %	615.38%	184.62%	134.92%	100.00%	73.85%	38.46%	100.00%	-
NAPS	21.44	19.33	17.75	16.58	14.86	13.42	12.45	9.47%
YoY %	10.92%	8.90%	7.06%	11.57%	10.73%	7.79%	-	-
Horiz. %	172.21%	155.26%	142.57%	133.17%	119.36%	107.79%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Adjusted Per Share Value based on latest NOSH - 169,347
RPS	3,051.69	2,859.83	2,698.27	2,606.21	2,570.18	2,294.19	2,004.44	7.25%
YoY %	6.71%	5.99%	3.53%	1.40%	12.03%	14.46%	-	-
Horiz. %	152.25%	142.67%	134.61%	130.02%	128.22%	114.46%	100.00%	-
EPS	258.15	204.40	163.60	173.30	165.01	153.24	131.54	11.88%
YoY %	26.30%	24.94%	-5.60%	5.02%	7.68%	16.50%	-	-
Horiz. %	196.25%	155.39%	124.37%	131.75%	125.44%	116.50%	100.00%	-
DPS	39.24	11.72	8.59	6.12	4.52	2.23	5.73	37.78%
YoY %	234.81%	36.44%	40.36%	35.40%	102.69%	-61.08%	-	-
Horiz. %	684.82%	204.54%	149.91%	106.81%	78.88%	38.92%	100.00%	-
NAPS	21.2858	19.1876	17.3891	15.7768	13.986	12.1471	11.175	11.33%
YoY %	10.94%	10.34%	10.22%	12.80%	15.14%	8.70%	-	-
Horiz. %	190.48%	171.70%	155.61%	141.18%	125.15%	108.70%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	-
Price	13.84	12.80	14.04	10.10	10.60	11.92	10.48	-
P/RPS	0.45	0.44	0.51	0.37	0.39	0.47	0.47	-0.72%
YoY %	2.27%	-13.73%	37.84%	-5.13%	-17.02%	0.00%	-	-
Horiz. %	95.74%	93.62%	108.51%	78.72%	82.98%	100.00%	100.00%	-
P/EPS	5.32	6.22	8.41	5.55	6.05	7.04	7.15	-4.80%
YoY %	-14.47%	-26.04%	51.53%	-8.26%	-14.06%	-1.54%	-	-
Horiz. %	74.41%	86.99%	117.62%	77.62%	84.62%	98.46%	100.00%	-
EY	18.79	16.09	11.89	18.03	16.54	14.20	13.98	5.04%
YoY %	16.78%	35.32%	-34.05%	9.01%	16.48%	1.57%	-	-
Horiz. %	134.41%	115.09%	85.05%	128.97%	118.31%	101.57%	100.00%	-
DY	2.89	0.94	0.62	0.64	0.45	0.21	0.62	29.23%
YoY %	207.45%	51.61%	-3.12%	42.22%	114.29%	-66.13%	-	-
Horiz. %	466.13%	151.61%	100.00%	103.23%	72.58%	33.87%	100.00%	-
P/NAPS	0.65	0.66	0.79	0.61	0.71	0.89	0.84	-4.18%
YoY %	-1.52%	-16.46%	29.51%	-14.08%	-20.22%	5.95%	-	-
Horiz. %	77.38%	78.57%	94.05%	72.62%	84.52%	105.95%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Price Multiplier on Announcement Date
Date	27/11/19	22/11/18	22/11/17	29/11/16	20/11/15	21/11/14	22/11/13	-
Price	14.00	12.00	14.00	9.79	10.52	12.00	9.95	-
P/RPS	0.46	0.42	0.51	0.36	0.39	0.47	0.45	0.36%
YoY %	9.52%	-17.65%	41.67%	-7.69%	-17.02%	4.44%	-	-
Horiz. %	102.22%	93.33%	113.33%	80.00%	86.67%	104.44%	100.00%	-
P/EPS	5.38	5.83	8.38	5.38	6.00	7.09	6.79	-3.80%
YoY %	-7.72%	-30.43%	55.76%	-10.33%	-15.37%	4.42%	-	-
Horiz. %	79.23%	85.86%	123.42%	79.23%	88.37%	104.42%	100.00%	-
EY	18.57	17.16	11.93	18.60	16.67	14.11	14.73	3.93%
YoY %	8.22%	43.84%	-35.86%	11.58%	18.14%	-4.21%	-	-
Horiz. %	126.07%	116.50%	80.99%	126.27%	113.17%	95.79%	100.00%	-
DY	2.86	1.00	0.63	0.66	0.46	0.21	0.65	27.99%
YoY %	186.00%	58.73%	-4.55%	43.48%	119.05%	-67.69%	-	-
Horiz. %	440.00%	153.85%	96.92%	101.54%	70.77%	32.31%	100.00%	-
P/NAPS	0.65	0.62	0.79	0.59	0.71	0.89	0.80	-3.39%
YoY %	4.84%	-21.52%	33.90%	-16.90%	-20.22%	11.25%	-	-
Horiz. %	81.25%	77.50%	98.75%	73.75%	88.75%	111.25%	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

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

Latest Videos

MQ Market Updates - 16 May 2024

MQ Trader

MQ Trading Signals

2024-05-16 16:40:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-16 16:35:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-05-16 16:30:00

OBV

10 Mins

BUY

2024-05-16 12:00:00

TURTLE SYSTEM 20

30 Mins

BUY

2024-05-16 12:00:00

TURTLE SYSTEM 55

30 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 >

TOPGLOV

TOP GLOVE CORPORATION BHD

1000

TASCO

TASCO BERHAD

700

HARTA

HARTALEGA HOLDINGS BHD

556

MPI

MALAYSIAN PACIFIC INDUSTRIES

439

HLIND

HONG LEONG INDUSTRIES BHD

429

YTLPOWR

YTL POWER INTERNATIONAL BHD

415

PTRANS

PERAK TRANSIT BERHAD

411

MYEG

MY E.G. SERVICES BHD

395

MBSB

MALAYSIA BUILDING SOCIETY BHD

341

SNS

SNS NETWORK TECHNOLOGY BERHAD

309

Daily Stocks

TOPGLOV

1.20

-0.06

297,522,500

HSI-CXG

0.235

+0.03

284,598,500

REVENUE

0.23

-0.015

280,265,700

HSI-HUZ

0.205

-0.04

241,150,600

MQTECH

0.015

-0.005

160,954,900

INIX-OR

0.02

0.00

141,839,900

CAREPLS

0.35

-0.03

106,148,900

SINKUNG

0.145

+0.005

103,618,100

MYEG

1.03

0.00

101,983,900

SUPERMX

1.01

-0.07

98,912,500

More active Stocks

MPI

33.50

+0.98

234,200

F&N

33.16

+0.68

401,500

UTDPLT

26.20

+0.58

294,200

HEIM

24.76

+0.56

409,800

NESTLE

129.50

+0.50

46,500

CARLSBG

20.10

+0.48

451,300

PANAMY

19.70

+0.44

23,700

ALLIANZ

22.08

+0.40

43,000

KSENG

6.33

+0.35

602,600

PENTA

4.78

+0.33

4,431,200

More gainer Stocks

AJI

16.12

-0.44

271,000

AIRPORT

10.04

-0.36

29,319,500

KOSSAN

2.48

-0.26

24,049,500

KOSSAN-C60

0.58

-0.20

375,000

DLADY

32.74

-0.20

2,300

ORIENT

6.97

-0.18

1,220,900

HARTA

3.65

-0.17

37,751,800

AHEALTH

2.93

-0.14

858,300

ICAP

3.30

-0.14

448,400

DJIA-HG

0.215

-0.125

200

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