[ALLIANZ] YoY TTM Result on 31-Mar-2015 [#1]

Stock

[ALLIANZ] ALLIANZ MALAYSIA BHD

Announcement Date

27-May-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

31-Mar-2015 [#1]

Profit Trend

QoQ- -4.25%

YoY- 4.77%

Quarter Report

AMB KLSE 20151Q 20150526.pdf

Latest QR

Upcoming QR

ALLIANZ's Result

ALLIANZ's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
TTM Result
Revenue	4,863,459	4,720,538	4,586,676	4,459,644	3,803,842	3,270,182	2,837,768	9.38%
YoY %	3.03%	2.92%	2.85%	17.24%	16.32%	15.24%	-	-
Horiz. %	171.38%	166.35%	161.63%	157.15%	134.04%	115.24%	100.00%	-
PBT	456,250	448,257	440,799	411,939	384,499	299,829	259,109	9.88%
YoY %	1.78%	1.69%	7.01%	7.14%	28.24%	15.72%	-	-
Horiz. %	176.08%	173.00%	170.12%	158.98%	148.39%	115.72%	100.00%	-
Tax	-148,230	-142,131	-132,390	-128,613	-114,081	-91,548	-86,626	9.36%
YoY %	-4.29%	-7.36%	-2.94%	-12.74%	-24.61%	-5.68%	-	-
Horiz. %	171.11%	164.07%	152.83%	148.47%	131.69%	105.68%	100.00%	-
NP	308,020	306,126	308,409	283,326	270,418	208,281	172,483	10.14%
YoY %	0.62%	-0.74%	8.85%	4.77%	29.83%	20.75%	-	-
Horiz. %	178.58%	177.48%	178.81%	164.26%	156.78%	120.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	308,020	306,126	308,409	283,326	270,418	208,281	172,483	10.14%
YoY %	0.62%	-0.74%	8.85%	4.77%	29.83%	20.75%	-	-
Horiz. %	178.58%	177.48%	178.81%	164.26%	156.78%	120.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.49%	31.71%	30.03%	31.22%	29.67%	30.53%	33.43%	-
YoY %	2.46%	5.59%	-3.81%	5.22%	-2.82%	-8.67%	-	-
Horiz. %	97.19%	94.85%	89.83%	93.39%	88.75%	91.33%	100.00%	-
Total Cost	4,555,439	4,414,412	4,278,267	4,176,318	3,533,424	3,061,901	2,665,285	9.34%
YoY %	3.19%	3.18%	2.44%	18.19%	15.40%	14.88%	-	-
Horiz. %	170.92%	165.63%	160.52%	156.69%	132.57%	114.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,215,121	2,949,610	2,710,772	2,378,602	2,086,314	1,893,292	1,688,332	11.32%
YoY %	9.00%	8.81%	13.96%	14.01%	10.20%	12.14%	-	-
Horiz. %	190.43%	174.71%	160.56%	140.88%	123.57%	112.14%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Dividend
Div	20,851	15,293	10,887	8,039	3,973	10,191	8,096	17.06%
YoY %	36.34%	40.47%	35.43%	102.34%	-61.01%	25.88%	-	-
Horiz. %	257.55%	188.90%	134.47%	99.30%	49.07%	125.88%	100.00%	-
Div Payout %	6.77%	5.00%	3.53%	2.84%	1.47%	4.89%	4.69%	-
YoY %	35.40%	41.64%	24.30%	93.20%	-69.94%	4.26%	-	-
Horiz. %	144.35%	106.61%	75.27%	60.55%	31.34%	104.26%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Equity
Net Worth	3,215,121	2,949,610	2,710,772	2,378,602	2,086,314	1,893,292	1,688,332	11.32%
YoY %	9.00%	8.81%	13.96%	14.01%	10.20%	12.14%	-	-
Horiz. %	190.43%	174.71%	160.56%	140.88%	123.57%	112.14%	100.00%	-
NOSH	175,517	173,710	169,317	167,861	162,612	158,700	156,471	1.93%
YoY %	1.04%	2.59%	0.87%	3.23%	2.47%	1.42%	-	-
Horiz. %	112.17%	111.02%	108.21%	107.28%	103.92%	101.42%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Ratio Analysis
NP Margin	6.33%	6.48%	6.72%	6.35%	7.11%	6.37%	6.08%	-
YoY %	-2.31%	-3.57%	5.83%	-10.69%	11.62%	4.77%	-	-
Horiz. %	104.11%	106.58%	110.53%	104.44%	116.94%	104.77%	100.00%	-
ROE	9.58%	10.38%	11.38%	11.91%	12.96%	11.00%	10.22%	-
YoY %	-7.71%	-8.79%	-4.45%	-8.10%	17.82%	7.63%	-	-
Horiz. %	93.74%	101.57%	111.35%	116.54%	126.81%	107.63%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Per Share
RPS	2,775.77	2,717.47	2,708.92	2,656.73	2,339.21	2,060.60	1,813.60	7.34%
YoY %	2.15%	0.32%	1.96%	13.57%	13.52%	13.62%	-	-
Horiz. %	153.05%	149.84%	149.37%	146.49%	128.98%	113.62%	100.00%	-
EPS	175.80	176.23	182.15	168.79	166.30	131.24	110.23	8.08%
YoY %	-0.24%	-3.25%	7.92%	1.50%	26.71%	19.06%	-	-
Horiz. %	159.48%	159.87%	165.25%	153.13%	150.87%	119.06%	100.00%	-
DPS	12.00	8.80	6.50	4.79	2.44	6.50	5.25	14.76%
YoY %	36.36%	35.38%	35.70%	96.31%	-62.46%	23.81%	-	-
Horiz. %	228.57%	167.62%	123.81%	91.24%	46.48%	123.81%	100.00%	-
NAPS	18.35	16.98	16.01	14.17	12.83	11.93	10.79	9.24%
YoY %	8.07%	6.06%	12.99%	10.44%	7.54%	10.57%	-	-
Horiz. %	170.06%	157.37%	148.38%	131.33%	118.91%	110.57%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Adjusted Per Share Value based on latest NOSH - 167,861
RPS	2,732.75	2,652.45	2,577.23	2,505.85	2,137.36	1,837.50	1,594.53	9.38%
YoY %	3.03%	2.92%	2.85%	17.24%	16.32%	15.24%	-	-
Horiz. %	171.38%	166.35%	161.63%	157.15%	134.04%	115.24%	100.00%	-
EPS	173.07	172.01	173.29	159.20	151.95	117.03	96.92	10.14%
YoY %	0.62%	-0.74%	8.85%	4.77%	29.84%	20.75%	-	-
Horiz. %	178.57%	177.48%	178.80%	164.26%	156.78%	120.75%	100.00%	-
DPS	11.72	8.59	6.12	4.52	2.23	5.73	4.55	17.07%
YoY %	36.44%	40.36%	35.40%	102.69%	-61.08%	25.93%	-	-
Horiz. %	257.58%	188.79%	134.51%	99.34%	49.01%	125.93%	100.00%	-
NAPS	18.0656	16.5737	15.2317	13.3652	11.7229	10.6383	9.4867	11.32%
YoY %	9.00%	8.81%	13.97%	14.01%	10.20%	12.14%	-	-
Horiz. %	190.43%	174.70%	160.56%	140.88%	123.57%	112.14%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/18	31/03/17	31/03/16	31/03/15	31/03/14	29/03/13	30/03/12	-
Price	11.62	11.56	10.72	12.54	10.26	8.39	4.70	-
P/RPS	0.42	0.43	0.40	0.47	0.44	0.41	0.26	8.31%
YoY %	-2.33%	7.50%	-14.89%	6.82%	7.32%	57.69%	-	-
Horiz. %	161.54%	165.38%	153.85%	180.77%	169.23%	157.69%	100.00%	-
P/EPS	6.61	6.56	5.89	7.43	6.17	6.39	4.26	7.59%
YoY %	0.76%	11.38%	-20.73%	20.42%	-3.44%	50.00%	-	-
Horiz. %	155.16%	153.99%	138.26%	174.41%	144.84%	150.00%	100.00%	-
EY	15.13	15.24	16.99	13.46	16.21	15.64	23.45	-7.03%
YoY %	-0.72%	-10.30%	26.23%	-16.96%	3.64%	-33.30%	-	-
Horiz. %	64.52%	64.99%	72.45%	57.40%	69.13%	66.70%	100.00%	-
DY	1.03	0.76	0.61	0.38	0.24	0.77	1.12	-1.38%
YoY %	35.53%	24.59%	60.53%	58.33%	-68.83%	-31.25%	-	-
Horiz. %	91.96%	67.86%	54.46%	33.93%	21.43%	68.75%	100.00%	-
P/NAPS	0.63	0.68	0.67	0.88	0.80	0.70	0.44	6.16%
YoY %	-7.35%	1.49%	-23.86%	10.00%	14.29%	59.09%	-	-
Horiz. %	143.18%	154.55%	152.27%	200.00%	181.82%	159.09%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Price Multiplier on Announcement Date
Date	28/05/18	30/05/17	27/05/16	27/05/15	28/05/14	17/05/13	24/05/12	-
Price	13.16	12.52	9.92	12.80	10.40	9.50	4.54	-
P/RPS	0.47	0.46	0.37	0.48	0.44	0.46	0.25	11.08%
YoY %	2.17%	24.32%	-22.92%	9.09%	-4.35%	84.00%	-	-
Horiz. %	188.00%	184.00%	148.00%	192.00%	176.00%	184.00%	100.00%	-
P/EPS	7.49	7.10	5.45	7.58	6.25	7.24	4.12	10.46%
YoY %	5.49%	30.28%	-28.10%	21.28%	-13.67%	75.73%	-	-
Horiz. %	181.80%	172.33%	132.28%	183.98%	151.70%	175.73%	100.00%	-
EY	13.36	14.08	18.36	13.19	15.99	13.81	24.28	-9.47%
YoY %	-5.11%	-23.31%	39.20%	-17.51%	15.79%	-43.12%	-	-
Horiz. %	55.02%	57.99%	75.62%	54.32%	65.86%	56.88%	100.00%	-
DY	0.91	0.70	0.66	0.37	0.23	0.68	1.16	-3.96%
YoY %	30.00%	6.06%	78.38%	60.87%	-66.18%	-41.38%	-	-
Horiz. %	78.45%	60.34%	56.90%	31.90%	19.83%	58.62%	100.00%	-
P/NAPS	0.72	0.74	0.62	0.90	0.81	0.80	0.42	9.39%
YoY %	-2.70%	19.35%	-31.11%	11.11%	1.25%	90.48%	-	-
Horiz. %	171.43%	176.19%	147.62%	214.29%	192.86%	190.48%	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

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

MQ Market Updates - 10 May 2024

MQ Trader

MQ Trading Signals

2024-05-10 16:00:00

EMA 5

10 Mins

SELL

2024-05-10 16:00:00

TURTLE SYSTEM 20

Hourly

SELL

2024-05-10 16:00:00

TURTLE SYSTEM 55

Hourly

SELL

2024-05-10 15:10:00

EMA 5

5 Mins

SELL

2024-05-10 15:05:00

ADX

5 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 >

TASCO

TASCO BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

423

MPI

MALAYSIAN PACIFIC INDUSTRIES

416

HLIND

HONG LEONG INDUSTRIES BHD

410

MYEG

MY E.G. SERVICES BHD

401

VSTECS

VSTECS BERHAD

379

YTLPOWR

YTL POWER INTERNATIONAL BHD

342

GENTING

GENTING BHD

277

SNS

SNS NETWORK TECHNOLOGY BERHAD

274

PBBANK

PUBLIC BANK BHD

270

Daily Stocks

HSI-CXG

0.215

+0.05

217,838,000

HSI-HUT

0.145

-0.045

155,573,100

INIX-OR

0.02

0.00

141,839,900

TOPGLOV

0.95

+0.035

134,943,100

TWL

0.025

-0.005

120,951,000

ICONIC-WA

0.04

-0.005

93,720,600

MRCB

0.695

+0.005

87,856,300

ICONIC

0.12

0.00

81,049,200

PMHLDG

0.29

-0.005

80,849,100

MYEG

0.985

0.00

76,825,400

More active Stocks

SBAGAN

5.60

+0.63

679,500

KLUANG

5.31

+0.50

213,000

NESTLE

129.00

+0.50

20,900

KOBAY

2.40

+0.47

26,014,600

SAM

5.70

+0.33

3,114,400

KUCHAI

2.14

+0.31

2,143,500

MNRB

2.48

+0.25

12,210,200

MCEHLDG

1.94

+0.23

8,191,500

MANULFE

2.35

+0.22

836,100

HSI-CVK

1.42

+0.21

100

More gainer Stocks

DLADY

32.42

-0.96

130,700

PPB

15.48

-0.32

607,900

HEIM

23.58

-0.32

78,700

KLK

22.66

-0.26

356,800

HSI-HS6

0.35

-0.215

323,000

PETGAS

18.06

-0.20

217,700

IOICORP-C60

0.055

-0.195

20,000

ORIENT

6.97

-0.18

1,220,900

AJI

19.10

-0.18

446,000

HSI-HUY

0.69

-0.18

22,700

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