[ALLIANZ] YoY TTM Result on 30-Sep-2019 [#3]

Announcement Date
27-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 10.31%
YoY- 26.3%
View:
Show?
TTM Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 6,740,366 6,285,859 5,825,085 5,431,076 5,089,623 4,802,098 4,638,248 6.42%
PBT 629,969 619,415 730,934 631,823 517,532 431,902 460,587 5.35%
Tax -168,802 -151,564 -221,555 -172,387 -153,769 -140,743 -152,171 1.74%
NP 461,167 467,851 509,379 459,436 363,763 291,159 308,416 6.93%
-
NP to SH 461,167 467,851 509,379 459,436 363,763 291,159 308,416 6.93%
-
Tax Rate 26.80% 24.47% 30.31% 27.28% 29.71% 32.59% 33.04% -
Total Cost 6,279,199 5,818,008 5,315,706 4,971,640 4,725,860 4,510,939 4,329,832 6.38%
-
Net Worth 4,280,129 4,249,041 4,121,509 3,788,212 3,414,808 3,094,723 2,807,783 7.27%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 140,173 102,595 114,851 69,838 20,851 15,293 10,887 53.06%
Div Payout % 30.40% 21.93% 22.55% 15.20% 5.73% 5.25% 3.53% -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 4,280,129 4,249,041 4,121,509 3,788,212 3,414,808 3,094,723 2,807,783 7.27%
NOSH 177,959 177,508 176,888 176,767 176,658 174,350 169,347 0.82%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 6.84% 7.44% 8.74% 8.46% 7.15% 6.06% 6.65% -
ROE 10.77% 11.01% 12.36% 12.13% 10.65% 9.41% 10.98% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 3,788.98 3,546.02 3,293.08 3,073.81 2,881.05 2,754.28 2,738.89 5.55%
EPS 259.24 263.93 287.97 260.03 205.91 167.00 182.12 6.05%
DPS 79.00 58.00 65.00 40.00 12.00 8.77 6.50 51.60%
NAPS 24.06 23.97 23.30 21.44 19.33 17.75 16.58 6.39%
Adjusted Per Share Value based on latest NOSH - 176,767
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 3,753.63 3,500.52 3,243.92 3,024.50 2,834.35 2,674.23 2,582.99 6.42%
EPS 256.82 260.54 283.67 255.85 202.58 162.14 171.75 6.93%
DPS 78.06 57.13 63.96 38.89 11.61 8.52 6.06 53.07%
NAPS 23.8355 23.6624 22.9522 21.0961 19.0167 17.2342 15.6362 7.27%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 13.30 12.78 13.66 13.84 12.80 14.04 10.10 -
P/RPS 0.35 0.36 0.41 0.45 0.44 0.51 0.37 -0.92%
P/EPS 5.13 4.84 4.74 5.32 6.22 8.41 5.55 -1.30%
EY 19.49 20.65 21.08 18.79 16.09 11.89 18.03 1.30%
DY 5.94 4.54 4.76 2.89 0.94 0.62 0.64 44.94%
P/NAPS 0.55 0.53 0.59 0.65 0.66 0.79 0.61 -1.71%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 23/11/22 24/11/21 26/11/20 27/11/19 22/11/18 22/11/17 29/11/16 -
Price 13.30 13.00 13.70 14.00 12.00 14.00 9.79 -
P/RPS 0.35 0.37 0.42 0.46 0.42 0.51 0.36 -0.46%
P/EPS 5.13 4.93 4.76 5.38 5.83 8.38 5.38 -0.78%
EY 19.49 20.30 21.02 18.57 17.16 11.93 18.60 0.78%
DY 5.94 4.46 4.74 2.86 1.00 0.63 0.66 44.20%
P/NAPS 0.55 0.54 0.59 0.65 0.62 0.79 0.59 -1.16%

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