[ALLIANZ] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
17-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 0.33%
YoY- 20.75%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 4,586,676 4,459,644 3,803,842 3,270,182 2,837,768 2,536,172 2,359,459 11.70%
PBT 440,799 411,939 384,499 299,829 259,109 222,178 183,581 15.70%
Tax -132,390 -128,613 -114,081 -91,548 -86,626 -71,959 -61,790 13.52%
NP 308,409 283,326 270,418 208,281 172,483 150,219 121,791 16.73%
-
NP to SH 308,409 283,326 270,418 208,281 172,483 150,219 121,791 16.73%
-
Tax Rate 30.03% 31.22% 29.67% 30.53% 33.43% 32.39% 33.66% -
Total Cost 4,278,267 4,176,318 3,533,424 3,061,901 2,665,285 2,385,953 2,237,668 11.39%
-
Net Worth 2,710,772 2,378,602 2,086,314 1,893,292 1,688,332 1,231,174 534,048 31.06%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 10,887 8,039 3,973 10,191 8,096 5,384 3,077 23.41%
Div Payout % 3.53% 2.84% 1.47% 4.89% 4.69% 3.58% 2.53% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 2,710,772 2,378,602 2,086,314 1,893,292 1,688,332 1,231,174 534,048 31.06%
NOSH 169,317 167,861 162,612 158,700 156,471 153,896 153,904 1.60%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 6.72% 6.35% 7.11% 6.37% 6.08% 5.92% 5.16% -
ROE 11.38% 11.91% 12.96% 11.00% 10.22% 12.20% 22.81% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 2,708.92 2,656.73 2,339.21 2,060.60 1,813.60 1,647.97 1,533.07 9.94%
EPS 182.15 168.79 166.30 131.24 110.23 97.61 79.13 14.89%
DPS 6.50 4.79 2.44 6.50 5.25 3.50 2.00 21.68%
NAPS 16.01 14.17 12.83 11.93 10.79 8.00 3.47 28.99%
Adjusted Per Share Value based on latest NOSH - 158,700
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 2,554.27 2,483.52 2,118.32 1,821.13 1,580.32 1,412.36 1,313.96 11.70%
EPS 171.75 157.78 150.59 115.99 96.05 83.66 67.82 16.73%
DPS 6.06 4.48 2.21 5.68 4.51 3.00 1.71 23.45%
NAPS 15.096 13.2462 11.6184 10.5435 9.4021 6.8563 2.9741 31.06%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 10.72 12.54 10.26 8.39 4.70 4.86 5.40 -
P/RPS 0.40 0.47 0.44 0.41 0.26 0.29 0.35 2.24%
P/EPS 5.89 7.43 6.17 6.39 4.26 4.98 6.82 -2.41%
EY 16.99 13.46 16.21 15.64 23.45 20.08 14.65 2.49%
DY 0.61 0.38 0.24 0.77 1.12 0.72 0.37 8.68%
P/NAPS 0.67 0.88 0.80 0.70 0.44 0.61 1.56 -13.12%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 27/05/16 27/05/15 28/05/14 17/05/13 24/05/12 18/05/11 26/05/10 -
Price 9.92 12.80 10.40 9.50 4.54 5.10 4.82 -
P/RPS 0.37 0.48 0.44 0.46 0.25 0.31 0.31 2.98%
P/EPS 5.45 7.58 6.25 7.24 4.12 5.22 6.09 -1.83%
EY 18.36 13.19 15.99 13.81 24.28 19.14 16.42 1.87%
DY 0.66 0.37 0.23 0.68 1.16 0.69 0.41 8.25%
P/NAPS 0.62 0.90 0.81 0.80 0.42 0.64 1.39 -12.57%

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