[ALLIANZ] YoY TTM Result on 30-Sep-2018 [#3]

Stock

[ALLIANZ] ALLIANZ MALAYSIA BHD

Announcement Date

22-Nov-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

30-Sep-2018 [#3]

Profit Trend

QoQ- 9.76%

YoY- 24.94%

Quarter Report

AMB 3Q2018 Results.pdf

Latest QR

Upcoming QR

ALLIANZ's Result

ALLIANZ's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
TTM Result
Revenue	6,285,859	5,825,085	5,431,076	5,089,623	4,802,098	4,638,248	4,574,129	5.43%
YoY %	7.91%	7.25%	6.71%	5.99%	3.53%	1.40%	-	-
Horiz. %	137.42%	127.35%	118.73%	111.27%	104.98%	101.40%	100.00%	-
PBT	619,415	730,934	631,823	517,532	431,902	460,587	411,226	7.05%
YoY %	-15.26%	15.69%	22.08%	19.83%	-6.23%	12.00%	-	-
Horiz. %	150.63%	177.75%	153.64%	125.85%	105.03%	112.00%	100.00%	-
Tax	-151,564	-221,555	-172,387	-153,769	-140,743	-152,171	-117,567	4.32%
YoY %	31.59%	-28.52%	-12.11%	-9.26%	7.51%	-29.43%	-	-
Horiz. %	128.92%	188.45%	146.63%	130.79%	119.71%	129.43%	100.00%	-
NP	467,851	509,379	459,436	363,763	291,159	308,416	293,659	8.06%
YoY %	-8.15%	10.87%	26.30%	24.94%	-5.60%	5.03%	-	-
Horiz. %	159.32%	173.46%	156.45%	123.87%	99.15%	105.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	467,851	509,379	459,436	363,763	291,159	308,416	293,659	8.06%
YoY %	-8.15%	10.87%	26.30%	24.94%	-5.60%	5.03%	-	-
Horiz. %	159.32%	173.46%	156.45%	123.87%	99.15%	105.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.47%	30.31%	27.28%	29.71%	32.59%	33.04%	28.59%	-
YoY %	-19.27%	11.11%	-8.18%	-8.84%	-1.36%	15.56%	-	-
Horiz. %	85.59%	106.02%	95.42%	103.92%	113.99%	115.56%	100.00%	-
Total Cost	5,818,008	5,315,706	4,971,640	4,725,860	4,510,939	4,329,832	4,280,470	5.24%
YoY %	9.45%	6.92%	5.20%	4.76%	4.18%	1.15%	-	-
Horiz. %	135.92%	124.19%	116.15%	110.41%	105.38%	101.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,249,041	4,121,509	3,788,212	3,414,808	3,094,723	2,807,783	2,489,073	9.31%
YoY %	3.09%	8.80%	10.93%	10.34%	10.22%	12.80%	-	-
Horiz. %	170.71%	165.58%	152.19%	137.19%	124.33%	112.80%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Dividend
Div	102,595	114,851	69,838	20,851	15,293	10,887	8,039	52.81%
YoY %	-10.67%	64.45%	234.94%	36.34%	40.47%	35.43%	-	-
Horiz. %	1,276.22%	1,428.67%	868.74%	259.37%	190.24%	135.43%	100.00%	-
Div Payout %	21.93%	22.55%	15.20%	5.73%	5.25%	3.53%	2.74%	-
YoY %	-2.75%	48.36%	165.27%	9.14%	48.73%	28.83%	-	-
Horiz. %	800.36%	822.99%	554.74%	209.12%	191.61%	128.83%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Equity
Net Worth	4,249,041	4,121,509	3,788,212	3,414,808	3,094,723	2,807,783	2,489,073	9.31%
YoY %	3.09%	8.80%	10.93%	10.34%	10.22%	12.80%	-	-
Horiz. %	170.71%	165.58%	152.19%	137.19%	124.33%	112.80%	100.00%	-
NOSH	177,508	176,888	176,767	176,658	174,350	169,347	167,501	0.97%
YoY %	0.35%	0.07%	0.06%	1.32%	2.95%	1.10%	-	-
Horiz. %	105.97%	105.60%	105.53%	105.47%	104.09%	101.10%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Ratio Analysis
NP Margin	7.44%	8.74%	8.46%	7.15%	6.06%	6.65%	6.42%	-
YoY %	-14.87%	3.31%	18.32%	17.99%	-8.87%	3.58%	-	-
Horiz. %	115.89%	136.14%	131.78%	111.37%	94.39%	103.58%	100.00%	-
ROE	11.01%	12.36%	12.13%	10.65%	9.41%	10.98%	11.80%	-
YoY %	-10.92%	1.90%	13.90%	13.18%	-14.30%	-6.95%	-	-
Horiz. %	93.31%	104.75%	102.80%	90.25%	79.75%	93.05%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Per Share
RPS	3,546.02	3,293.08	3,073.81	2,881.05	2,754.28	2,738.89	2,730.80	4.44%
YoY %	7.68%	7.13%	6.69%	4.60%	0.56%	0.30%	-	-
Horiz. %	129.85%	120.59%	112.56%	105.50%	100.86%	100.30%	100.00%	-
EPS	263.93	287.97	260.03	205.91	167.00	182.12	175.32	7.04%
YoY %	-8.35%	10.74%	26.28%	23.30%	-8.30%	3.88%	-	-
Horiz. %	150.54%	164.25%	148.32%	117.45%	95.25%	103.88%	100.00%	-
DPS	58.00	65.00	40.00	12.00	8.77	6.50	4.80	51.42%
YoY %	-10.77%	62.50%	233.33%	36.83%	34.92%	35.42%	-	-
Horiz. %	1,208.33%	1,354.17%	833.33%	250.00%	182.71%	135.42%	100.00%	-
NAPS	23.97	23.30	21.44	19.33	17.75	16.58	14.86	8.28%
YoY %	2.88%	8.68%	10.92%	8.90%	7.06%	11.57%	-	-
Horiz. %	161.31%	156.80%	144.28%	130.08%	119.45%	111.57%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Adjusted Per Share Value based on latest NOSH - 176,658
RPS	3,500.52	3,243.92	3,024.50	2,834.35	2,674.23	2,582.99	2,547.28	5.43%
YoY %	7.91%	7.25%	6.71%	5.99%	3.53%	1.40%	-	-
Horiz. %	137.42%	127.35%	118.73%	111.27%	104.98%	101.40%	100.00%	-
EPS	260.54	283.67	255.85	202.58	162.14	171.75	163.54	8.06%
YoY %	-8.15%	10.87%	26.30%	24.94%	-5.60%	5.02%	-	-
Horiz. %	159.31%	173.46%	156.44%	123.87%	99.14%	105.02%	100.00%	-
DPS	57.13	63.96	38.89	11.61	8.52	6.06	4.48	52.79%
YoY %	-10.68%	64.46%	234.97%	36.27%	40.59%	35.27%	-	-
Horiz. %	1,275.22%	1,427.68%	868.08%	259.15%	190.18%	135.27%	100.00%	-
NAPS	23.6624	22.9522	21.0961	19.0167	17.2342	15.6362	13.8614	9.31%
YoY %	3.09%	8.80%	10.93%	10.34%	10.22%	12.80%	-	-
Horiz. %	170.71%	165.58%	152.19%	137.19%	124.33%	112.80%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	-
Price	12.78	13.66	13.84	12.80	14.04	10.10	10.60	-
P/RPS	0.36	0.41	0.45	0.44	0.51	0.37	0.39	-1.32%
YoY %	-12.20%	-8.89%	2.27%	-13.73%	37.84%	-5.13%	-	-
Horiz. %	92.31%	105.13%	115.38%	112.82%	130.77%	94.87%	100.00%	-
P/EPS	4.84	4.74	5.32	6.22	8.41	5.55	6.05	-3.64%
YoY %	2.11%	-10.90%	-14.47%	-26.04%	51.53%	-8.26%	-	-
Horiz. %	80.00%	78.35%	87.93%	102.81%	139.01%	91.74%	100.00%	-
EY	20.65	21.08	18.79	16.09	11.89	18.03	16.54	3.76%
YoY %	-2.04%	12.19%	16.78%	35.32%	-34.05%	9.01%	-	-
Horiz. %	124.85%	127.45%	113.60%	97.28%	71.89%	109.01%	100.00%	-
DY	4.54	4.76	2.89	0.94	0.62	0.64	0.45	46.94%
YoY %	-4.62%	64.71%	207.45%	51.61%	-3.12%	42.22%	-	-
Horiz. %	1,008.89%	1,057.78%	642.22%	208.89%	137.78%	142.22%	100.00%	-
P/NAPS	0.53	0.59	0.65	0.66	0.79	0.61	0.71	-4.75%
YoY %	-10.17%	-9.23%	-1.52%	-16.46%	29.51%	-14.08%	-	-
Horiz. %	74.65%	83.10%	91.55%	92.96%	111.27%	85.92%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Price Multiplier on Announcement Date
Date	24/11/21	26/11/20	27/11/19	22/11/18	22/11/17	29/11/16	20/11/15	-
Price	13.00	13.70	14.00	12.00	14.00	9.79	10.52	-
P/RPS	0.37	0.42	0.46	0.42	0.51	0.36	0.39	-0.87%
YoY %	-11.90%	-8.70%	9.52%	-17.65%	41.67%	-7.69%	-	-
Horiz. %	94.87%	107.69%	117.95%	107.69%	130.77%	92.31%	100.00%	-
P/EPS	4.93	4.76	5.38	5.83	8.38	5.38	6.00	-3.21%
YoY %	3.57%	-11.52%	-7.72%	-30.43%	55.76%	-10.33%	-	-
Horiz. %	82.17%	79.33%	89.67%	97.17%	139.67%	89.67%	100.00%	-
EY	20.30	21.02	18.57	17.16	11.93	18.60	16.67	3.33%
YoY %	-3.43%	13.19%	8.22%	43.84%	-35.86%	11.58%	-	-
Horiz. %	121.78%	126.09%	111.40%	102.94%	71.57%	111.58%	100.00%	-
DY	4.46	4.74	2.86	1.00	0.63	0.66	0.46	45.97%
YoY %	-5.91%	65.73%	186.00%	58.73%	-4.55%	43.48%	-	-
Horiz. %	969.57%	1,030.43%	621.74%	217.39%	136.96%	143.48%	100.00%	-
P/NAPS	0.54	0.59	0.65	0.62	0.79	0.59	0.71	-4.45%
YoY %	-8.47%	-9.23%	4.84%	-21.52%	33.90%	-16.90%	-	-
Horiz. %	76.06%	83.10%	91.55%	87.32%	111.27%	83.10%	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

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos