[ALLIANZ] YoY TTM Result on 30-Sep-2017 [#3]

Stock

[ALLIANZ] ALLIANZ MALAYSIA BHD

Announcement Date

22-Nov-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

30-Sep-2017 [#3]

Profit Trend

QoQ- -1.74%

YoY- -5.6%

Quarter Report

ALLIANZ's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
TTM Result
Revenue	5,825,085	5,431,076	5,089,623	4,802,098	4,638,248	4,574,129	4,082,949	6.09%
YoY %	7.25%	6.71%	5.99%	3.53%	1.40%	12.03%	-	-
Horiz. %	142.67%	133.02%	124.66%	117.61%	113.60%	112.03%	100.00%	-
PBT	730,934	631,823	517,532	431,902	460,587	411,226	392,150	10.92%
YoY %	15.69%	22.08%	19.83%	-6.23%	12.00%	4.86%	-	-
Horiz. %	186.39%	161.12%	131.97%	110.14%	117.45%	104.86%	100.00%	-
Tax	-221,555	-172,387	-153,769	-140,743	-152,171	-117,567	-119,427	10.83%
YoY %	-28.52%	-12.11%	-9.26%	7.51%	-29.43%	1.56%	-	-
Horiz. %	185.52%	144.35%	128.76%	117.85%	127.42%	98.44%	100.00%	-
NP	509,379	459,436	363,763	291,159	308,416	293,659	272,723	10.96%
YoY %	10.87%	26.30%	24.94%	-5.60%	5.03%	7.68%	-	-
Horiz. %	186.78%	168.46%	133.38%	106.76%	113.09%	107.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	509,379	459,436	363,763	291,159	308,416	293,659	272,723	10.96%
YoY %	10.87%	26.30%	24.94%	-5.60%	5.03%	7.68%	-	-
Horiz. %	186.78%	168.46%	133.38%	106.76%	113.09%	107.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.31%	27.28%	29.71%	32.59%	33.04%	28.59%	30.45%	-
YoY %	11.11%	-8.18%	-8.84%	-1.36%	15.56%	-6.11%	-	-
Horiz. %	99.54%	89.59%	97.57%	107.03%	108.51%	93.89%	100.00%	-
Total Cost	5,315,706	4,971,640	4,725,860	4,510,939	4,329,832	4,280,470	3,810,226	5.70%
YoY %	6.92%	5.20%	4.76%	4.18%	1.15%	12.34%	-	-
Horiz. %	139.51%	130.48%	124.03%	118.39%	113.64%	112.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,121,509	3,788,212	3,414,808	3,094,723	2,807,783	2,489,073	2,161,810	11.34%
YoY %	8.80%	10.93%	10.34%	10.22%	12.80%	15.14%	-	-
Horiz. %	190.65%	175.23%	157.96%	143.15%	129.88%	115.14%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Dividend
Div	114,851	69,838	20,851	15,293	10,887	8,039	3,973	75.09%
YoY %	64.45%	234.94%	36.34%	40.47%	35.43%	102.34%	-	-
Horiz. %	2,890.79%	1,757.82%	524.82%	384.92%	274.02%	202.34%	100.00%	-
Div Payout %	22.55%	15.20%	5.73%	5.25%	3.53%	2.74%	1.46%	-
YoY %	48.36%	165.27%	9.14%	48.73%	28.83%	87.67%	-	-
Horiz. %	1,544.52%	1,041.10%	392.47%	359.59%	241.78%	187.67%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Equity
Net Worth	4,121,509	3,788,212	3,414,808	3,094,723	2,807,783	2,489,073	2,161,810	11.34%
YoY %	8.80%	10.93%	10.34%	10.22%	12.80%	15.14%	-	-
Horiz. %	190.65%	175.23%	157.96%	143.15%	129.88%	115.14%	100.00%	-
NOSH	176,888	176,767	176,658	174,350	169,347	167,501	161,088	1.57%
YoY %	0.07%	0.06%	1.32%	2.95%	1.10%	3.98%	-	-
Horiz. %	109.81%	109.73%	109.67%	108.23%	105.13%	103.98%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Ratio Analysis
NP Margin	8.74%	8.46%	7.15%	6.06%	6.65%	6.42%	6.68%	-
YoY %	3.31%	18.32%	17.99%	-8.87%	3.58%	-3.89%	-	-
Horiz. %	130.84%	126.65%	107.04%	90.72%	99.55%	96.11%	100.00%	-
ROE	12.36%	12.13%	10.65%	9.41%	10.98%	11.80%	12.62%	-
YoY %	1.90%	13.90%	13.18%	-14.30%	-6.95%	-6.50%	-	-
Horiz. %	97.94%	96.12%	84.39%	74.56%	87.00%	93.50%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Per Share
RPS	3,293.08	3,073.81	2,881.05	2,754.28	2,738.89	2,730.80	2,534.60	4.45%
YoY %	7.13%	6.69%	4.60%	0.56%	0.30%	7.74%	-	-
Horiz. %	129.93%	121.27%	113.67%	108.67%	108.06%	107.74%	100.00%	-
EPS	287.97	260.03	205.91	167.00	182.12	175.32	169.30	9.24%
YoY %	10.74%	26.28%	23.30%	-8.30%	3.88%	3.56%	-	-
Horiz. %	170.09%	153.59%	121.62%	98.64%	107.57%	103.56%	100.00%	-
DPS	65.00	40.00	12.00	8.77	6.50	4.80	2.50	72.03%
YoY %	62.50%	233.33%	36.83%	34.92%	35.42%	92.00%	-	-
Horiz. %	2,600.00%	1,600.00%	480.00%	350.80%	260.00%	192.00%	100.00%	-
NAPS	23.30	21.44	19.33	17.75	16.58	14.86	13.42	9.62%
YoY %	8.68%	10.92%	8.90%	7.06%	11.57%	10.73%	-	-
Horiz. %	173.62%	159.76%	144.04%	132.27%	123.55%	110.73%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Adjusted Per Share Value based on latest NOSH - 174,350
RPS	3,273.09	3,051.69	2,859.83	2,698.27	2,606.21	2,570.18	2,294.19	6.09%
YoY %	7.25%	6.71%	5.99%	3.53%	1.40%	12.03%	-	-
Horiz. %	142.67%	133.02%	124.66%	117.61%	113.60%	112.03%	100.00%	-
EPS	286.22	258.15	204.40	163.60	173.30	165.01	153.24	10.96%
YoY %	10.87%	26.30%	24.94%	-5.60%	5.02%	7.68%	-	-
Horiz. %	186.78%	168.46%	133.39%	106.76%	113.09%	107.68%	100.00%	-
DPS	64.53	39.24	11.72	8.59	6.12	4.52	2.23	75.12%
YoY %	64.45%	234.81%	36.44%	40.36%	35.40%	102.69%	-	-
Horiz. %	2,893.72%	1,759.64%	525.56%	385.20%	274.44%	202.69%	100.00%	-
NAPS	23.1586	21.2858	19.1876	17.3891	15.7768	13.986	12.1471	11.34%
YoY %	8.80%	10.94%	10.34%	10.22%	12.80%	15.14%	-	-
Horiz. %	190.65%	175.23%	157.96%	143.15%	129.88%	115.14%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	-
Price	13.66	13.84	12.80	14.04	10.10	10.60	11.92	-
P/RPS	0.41	0.45	0.44	0.51	0.37	0.39	0.47	-2.24%
YoY %	-8.89%	2.27%	-13.73%	37.84%	-5.13%	-17.02%	-	-
Horiz. %	87.23%	95.74%	93.62%	108.51%	78.72%	82.98%	100.00%	-
P/EPS	4.74	5.32	6.22	8.41	5.55	6.05	7.04	-6.37%
YoY %	-10.90%	-14.47%	-26.04%	51.53%	-8.26%	-14.06%	-	-
Horiz. %	67.33%	75.57%	88.35%	119.46%	78.84%	85.94%	100.00%	-
EY	21.08	18.79	16.09	11.89	18.03	16.54	14.20	6.79%
YoY %	12.19%	16.78%	35.32%	-34.05%	9.01%	16.48%	-	-
Horiz. %	148.45%	132.32%	113.31%	83.73%	126.97%	116.48%	100.00%	-
DY	4.76	2.89	0.94	0.62	0.64	0.45	0.21	68.14%
YoY %	64.71%	207.45%	51.61%	-3.12%	42.22%	114.29%	-	-
Horiz. %	2,266.67%	1,376.19%	447.62%	295.24%	304.76%	214.29%	100.00%	-
P/NAPS	0.59	0.65	0.66	0.79	0.61	0.71	0.89	-6.61%
YoY %	-9.23%	-1.52%	-16.46%	29.51%	-14.08%	-20.22%	-	-
Horiz. %	66.29%	73.03%	74.16%	88.76%	68.54%	79.78%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Announcement Date
Date	26/11/20	27/11/19	22/11/18	22/11/17	29/11/16	20/11/15	21/11/14	-
Price	13.70	14.00	12.00	14.00	9.79	10.52	12.00	-
P/RPS	0.42	0.46	0.42	0.51	0.36	0.39	0.47	-1.85%
YoY %	-8.70%	9.52%	-17.65%	41.67%	-7.69%	-17.02%	-	-
Horiz. %	89.36%	97.87%	89.36%	108.51%	76.60%	82.98%	100.00%	-
P/EPS	4.76	5.38	5.83	8.38	5.38	6.00	7.09	-6.41%
YoY %	-11.52%	-7.72%	-30.43%	55.76%	-10.33%	-15.37%	-	-
Horiz. %	67.14%	75.88%	82.23%	118.19%	75.88%	84.63%	100.00%	-
EY	21.02	18.57	17.16	11.93	18.60	16.67	14.11	6.86%
YoY %	13.19%	8.22%	43.84%	-35.86%	11.58%	18.14%	-	-
Horiz. %	148.97%	131.61%	121.62%	84.55%	131.82%	118.14%	100.00%	-
DY	4.74	2.86	1.00	0.63	0.66	0.46	0.21	68.03%
YoY %	65.73%	186.00%	58.73%	-4.55%	43.48%	119.05%	-	-
Horiz. %	2,257.14%	1,361.90%	476.19%	300.00%	314.29%	219.05%	100.00%	-
P/NAPS	0.59	0.65	0.62	0.79	0.59	0.71	0.89	-6.61%
YoY %	-9.23%	4.84%	-21.52%	33.90%	-16.90%	-20.22%	-	-
Horiz. %	66.29%	73.03%	69.66%	88.76%	66.29%	79.78%	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 - 15 May 2024

MQ Trader

MQ Trading Signals

2024-05-16 12:00:00

TURTLE SYSTEM 20

30 Mins

BUY

2024-05-16 12:00:00

TURTLE SYSTEM 55

30 Mins

BUY

2024-05-16 11:10:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-16 11:10:00

TURTLE SYSTEM 55

5 Mins

SELL

2024-05-16 11:10:00

TURTLE SYSTEM 20

10 Mins

SELL

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

629

HARTA

HARTALEGA HOLDINGS BHD

564

MPI

MALAYSIAN PACIFIC INDUSTRIES

425

PTRANS

PERAK TRANSIT BERHAD

423

YTLPOWR

YTL POWER INTERNATIONAL BHD

417

HLIND

HONG LEONG INDUSTRIES BHD

417

MYEG

MY E.G. SERVICES BHD

369

MBSB

MALAYSIA BUILDING SOCIETY BHD

333

SUPERMX

SUPERMAX CORPORATION BHD

323

Daily Stocks

HSI-CXG

0.225

+0.02

277,253,800

REVENUE

0.235

-0.01

267,890,300

TOPGLOV

1.18

-0.08

232,384,100

HSI-HUZ

0.205

-0.04

223,098,800

MQTECH

0.02

0.00

154,661,000

INIX-OR

0.02

0.00

141,839,900

CAREPLS

0.345

-0.035

89,714,300

SUPERMX

0.995

-0.085

80,974,100

HSI-CV8

0.145

+0.01

78,540,100

MYEG

1.05

+0.02

75,009,800

More active Stocks

MPI

33.80

+1.28

130,200

F&N

33.28

+0.80

168,300

UTDPLT

26.28

+0.66

256,500

HEIM

24.76

+0.56

227,400

NESTLE

129.50

+0.50

20,500

CARLSBG

19.98

+0.36

257,700

PANAMY

19.62

+0.36

16,200

KSENG

6.30

+0.32

423,200

ALLIANZ

22.00

+0.32

30,700

PENTA

4.72

+0.27

3,452,200

More gainer Stocks

AJI

16.20

-0.36

149,400

AIRPORT

10.08

-0.32

20,473,800

HARTA

3.54

-0.28

29,414,800

KOSSAN

2.50

-0.24

15,613,900

KOSSAN-C60

0.585

-0.195

326,000

ORIENT

6.97

-0.18

1,220,900

AHEALTH

2.92

-0.15

700,200

ICAP

3.31

-0.13

295,200

KUAISHO-C17

0.08

-0.12

58,800

DLADY

32.82

-0.12

1,800

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