[ALLIANZ] YoY TTM Result on 30-Sep-2021 [#3]

Stock

[ALLIANZ] ALLIANZ MALAYSIA BHD

Announcement Date

24-Nov-2021

Admission Sponsor

Sponsor

Financial Year

31-Dec-2021

Quarter

30-Sep-2021 [#3]

Profit Trend

QoQ- -2.89%

YoY- -8.15%

Quarter Report

ALLIANZ's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
TTM Result
Revenue	5,458,019	5,336,035	6,740,366	6,285,859	5,825,085	5,431,076	5,089,623	1.17%
YoY %	2.29%	-20.83%	7.23%	7.91%	7.25%	6.71%	-	-
Horiz. %	107.24%	104.84%	132.43%	123.50%	114.45%	106.71%	100.00%	-
PBT	960,225	985,007	629,969	619,415	730,934	631,823	517,532	10.84%
YoY %	-2.52%	56.36%	1.70%	-15.26%	15.69%	22.08%	-	-
Horiz. %	185.54%	190.33%	121.73%	119.69%	141.23%	122.08%	100.00%	-
Tax	-226,511	-281,452	-168,802	-151,564	-221,555	-172,387	-153,769	6.66%
YoY %	19.52%	-66.73%	-11.37%	31.59%	-28.52%	-12.11%	-	-
Horiz. %	147.31%	183.04%	109.78%	98.57%	144.08%	112.11%	100.00%	-
NP	733,714	703,555	461,167	467,851	509,379	459,436	363,763	12.39%
YoY %	4.29%	52.56%	-1.43%	-8.15%	10.87%	26.30%	-	-
Horiz. %	201.70%	193.41%	126.78%	128.61%	140.03%	126.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	733,714	703,555	461,167	467,851	509,379	459,436	363,763	12.39%
YoY %	4.29%	52.56%	-1.43%	-8.15%	10.87%	26.30%	-	-
Horiz. %	201.70%	193.41%	126.78%	128.61%	140.03%	126.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.59%	28.57%	26.80%	24.47%	30.31%	27.28%	29.71%	-
YoY %	-17.43%	6.60%	9.52%	-19.27%	11.11%	-8.18%	-	-
Horiz. %	79.40%	96.16%	90.21%	82.36%	102.02%	91.82%	100.00%	-
Total Cost	4,724,305	4,632,480	6,279,199	5,818,008	5,315,706	4,971,640	4,725,860	-0.00%
YoY %	1.98%	-26.22%	7.93%	9.45%	6.92%	5.20%	-	-
Horiz. %	99.97%	98.02%	132.87%	123.11%	112.48%	105.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,568,680	5,162,887	4,280,129	4,249,041	4,121,509	3,788,212	3,414,808	8.48%
YoY %	7.86%	20.62%	0.73%	3.09%	8.80%	10.93%	-	-
Horiz. %	163.07%	151.19%	125.34%	124.43%	120.70%	110.93%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Dividend
Div	169,960	234,603	140,173	102,595	114,851	69,838	20,851	41.81%
YoY %	-27.55%	67.37%	36.63%	-10.67%	64.45%	234.94%	-	-
Horiz. %	815.12%	1,125.14%	672.26%	492.04%	550.82%	334.94%	100.00%	-
Div Payout %	23.16%	33.35%	30.40%	21.93%	22.55%	15.20%	5.73%	-
YoY %	-30.55%	9.70%	38.62%	-2.75%	48.36%	165.27%	-	-
Horiz. %	404.19%	582.02%	530.54%	382.72%	393.54%	265.27%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Equity
Net Worth	5,568,680	5,162,887	4,280,129	4,249,041	4,121,509	3,788,212	3,414,808	8.48%
YoY %	7.86%	20.62%	0.73%	3.09%	8.80%	10.93%	-	-
Horiz. %	163.07%	151.19%	125.34%	124.43%	120.70%	110.93%	100.00%	-
NOSH	178,083	177,969	177,959	177,508	176,888	176,767	176,658	0.13%
YoY %	0.06%	0.01%	0.25%	0.35%	0.07%	0.06%	-	-
Horiz. %	100.81%	100.74%	100.74%	100.48%	100.13%	100.06%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Ratio Analysis
NP Margin	13.44%	13.18%	6.84%	7.44%	8.74%	8.46%	7.15%	-
YoY %	1.97%	92.69%	-8.06%	-14.87%	3.31%	18.32%	-	-
Horiz. %	187.97%	184.34%	95.66%	104.06%	122.24%	118.32%	100.00%	-
ROE	13.18%	13.63%	10.77%	11.01%	12.36%	12.13%	10.65%	-
YoY %	-3.30%	26.56%	-2.18%	-10.92%	1.90%	13.90%	-	-
Horiz. %	123.76%	127.98%	101.13%	103.38%	116.06%	113.90%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Per Share
RPS	3,064.86	2,998.29	3,788.98	3,546.02	3,293.08	3,073.81	2,881.05	1.03%
YoY %	2.22%	-20.87%	6.85%	7.68%	7.13%	6.69%	-	-
Horiz. %	106.38%	104.07%	131.51%	123.08%	114.30%	106.69%	100.00%	-
EPS	412.00	395.32	259.24	263.93	287.97	260.03	205.91	12.24%
YoY %	4.22%	52.49%	-1.78%	-8.35%	10.74%	26.28%	-	-
Horiz. %	200.09%	191.99%	125.90%	128.18%	139.85%	126.28%	100.00%	-
DPS	95.50	132.00	79.00	58.00	65.00	40.00	12.00	41.25%
YoY %	-27.65%	67.09%	36.21%	-10.77%	62.50%	233.33%	-	-
Horiz. %	795.83%	1,100.00%	658.33%	483.33%	541.67%	333.33%	100.00%	-
NAPS	31.27	29.01	24.06	23.97	23.30	21.44	19.33	8.33%
YoY %	7.79%	20.57%	0.38%	2.88%	8.68%	10.92%	-	-
Horiz. %	161.77%	150.08%	124.47%	124.00%	120.54%	110.92%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Adjusted Per Share Value based on latest NOSH - 177,508
RPS	3,064.86	2,996.36	3,784.94	3,529.72	3,270.98	3,049.73	2,857.99	1.17%
YoY %	2.29%	-20.83%	7.23%	7.91%	7.25%	6.71%	-	-
Horiz. %	107.24%	104.84%	132.43%	123.50%	114.45%	106.71%	100.00%	-
EPS	412.00	395.07	258.96	262.71	286.03	257.99	204.27	12.39%
YoY %	4.29%	52.56%	-1.43%	-8.15%	10.87%	26.30%	-	-
Horiz. %	201.69%	193.41%	126.77%	128.61%	140.03%	126.30%	100.00%	-
DPS	95.50	131.74	78.71	57.61	64.49	39.22	11.71	41.83%
YoY %	-27.51%	67.37%	36.63%	-10.67%	64.43%	234.93%	-	-
Horiz. %	815.54%	1,125.02%	672.16%	491.97%	550.73%	334.93%	100.00%	-
NAPS	31.27	28.9913	24.0344	23.8598	23.1437	21.2721	19.1753	8.48%
YoY %	7.86%	20.62%	0.73%	3.09%	8.80%	10.93%	-	-
Horiz. %	163.07%	151.19%	125.34%	124.43%	120.70%	110.93%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/24	29/09/23	30/09/22	30/09/21	30/09/20	30/09/19	28/09/18	-
Price	20.30	15.90	13.30	12.78	13.66	13.84	12.80	-
P/RPS	0.66	0.53	0.35	0.36	0.41	0.45	0.44	6.98%
YoY %	24.53%	51.43%	-2.78%	-12.20%	-8.89%	2.27%	-	-
Horiz. %	150.00%	120.45%	79.55%	81.82%	93.18%	102.27%	100.00%	-
P/EPS	4.93	4.02	5.13	4.84	4.74	5.32	6.22	-3.79%
YoY %	22.64%	-21.64%	5.99%	2.11%	-10.90%	-14.47%	-	-
Horiz. %	79.26%	64.63%	82.48%	77.81%	76.21%	85.53%	100.00%	-
EY	20.30	24.86	19.49	20.65	21.08	18.79	16.09	3.94%
YoY %	-18.34%	27.55%	-5.62%	-2.04%	12.19%	16.78%	-	-
Horiz. %	126.17%	154.51%	121.13%	128.34%	131.01%	116.78%	100.00%	-
DY	4.70	8.30	5.94	4.54	4.76	2.89	0.94	30.73%
YoY %	-43.37%	39.73%	30.84%	-4.62%	64.71%	207.45%	-	-
Horiz. %	500.00%	882.98%	631.91%	482.98%	506.38%	307.45%	100.00%	-
P/NAPS	0.65	0.55	0.55	0.53	0.59	0.65	0.66	-0.25%
YoY %	18.18%	0.00%	3.77%	-10.17%	-9.23%	-1.52%	-	-
Horiz. %	98.48%	83.33%	83.33%	80.30%	89.39%	98.48%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Price Multiplier on Announcement Date
Date	22/11/24	23/11/23	23/11/22	24/11/21	26/11/20	27/11/19	22/11/18	-
Price	20.50	17.88	13.30	13.00	13.70	14.00	12.00	-
P/RPS	0.67	0.60	0.35	0.37	0.42	0.46	0.42	8.08%
YoY %	11.67%	71.43%	-5.41%	-11.90%	-8.70%	9.52%	-	-
Horiz. %	159.52%	142.86%	83.33%	88.10%	100.00%	109.52%	100.00%	-
P/EPS	4.98	4.52	5.13	4.93	4.76	5.38	5.83	-2.58%
YoY %	10.18%	-11.89%	4.06%	3.57%	-11.52%	-7.72%	-	-
Horiz. %	85.42%	77.53%	87.99%	84.56%	81.65%	92.28%	100.00%	-
EY	20.10	22.11	19.49	20.30	21.02	18.57	17.16	2.66%
YoY %	-9.09%	13.44%	-3.99%	-3.43%	13.19%	8.22%	-	-
Horiz. %	117.13%	128.85%	113.58%	118.30%	122.49%	108.22%	100.00%	-
DY	4.66	7.38	5.94	4.46	4.74	2.86	1.00	29.20%
YoY %	-36.86%	24.24%	33.18%	-5.91%	65.73%	186.00%	-	-
Horiz. %	466.00%	738.00%	594.00%	446.00%	474.00%	286.00%	100.00%	-
P/NAPS	0.66	0.62	0.55	0.54	0.59	0.65	0.62	1.04%
YoY %	6.45%	12.73%	1.85%	-8.47%	-9.23%	4.84%	-	-
Horiz. %	106.45%	100.00%	88.71%	87.10%	95.16%	104.84%	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