[ALLIANZ] YoY TTM Result on 31-Mar-2016 [#1]

Stock

[ALLIANZ] ALLIANZ MALAYSIA BHD

Announcement Date

27-May-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

31-Mar-2016 [#1]

Profit Trend

QoQ- -0.15%

YoY- 8.85%

Quarter Report

First Quarter 2016 Result.pdf

Latest QR

Upcoming QR

ALLIANZ's Result

ALLIANZ's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
TTM Result
Revenue	5,254,818	4,863,459	4,720,538	4,586,676	4,459,644	3,803,842	3,270,182	8.22%
YoY %	8.05%	3.03%	2.92%	2.85%	17.24%	16.32%	-	-
Horiz. %	160.69%	148.72%	144.35%	140.26%	136.37%	116.32%	100.00%	-
PBT	542,594	456,250	448,257	440,799	411,939	384,499	299,829	10.38%
YoY %	18.92%	1.78%	1.69%	7.01%	7.14%	28.24%	-	-
Horiz. %	180.97%	152.17%	149.50%	147.02%	137.39%	128.24%	100.00%	-
Tax	-153,888	-148,230	-142,131	-132,390	-128,613	-114,081	-91,548	9.03%
YoY %	-3.82%	-4.29%	-7.36%	-2.94%	-12.74%	-24.61%	-	-
Horiz. %	168.10%	161.92%	155.25%	144.61%	140.49%	124.61%	100.00%	-
NP	388,706	308,020	306,126	308,409	283,326	270,418	208,281	10.95%
YoY %	26.20%	0.62%	-0.74%	8.85%	4.77%	29.83%	-	-
Horiz. %	186.63%	147.89%	146.98%	148.07%	136.03%	129.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	388,706	308,020	306,126	308,409	283,326	270,418	208,281	10.95%
YoY %	26.20%	0.62%	-0.74%	8.85%	4.77%	29.83%	-	-
Horiz. %	186.63%	147.89%	146.98%	148.07%	136.03%	129.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.36%	32.49%	31.71%	30.03%	31.22%	29.67%	30.53%	-
YoY %	-12.71%	2.46%	5.59%	-3.81%	5.22%	-2.82%	-	-
Horiz. %	92.89%	106.42%	103.87%	98.36%	102.26%	97.18%	100.00%	-
Total Cost	4,866,112	4,555,439	4,414,412	4,278,267	4,176,318	3,533,424	3,061,901	8.02%
YoY %	6.82%	3.19%	3.18%	2.44%	18.19%	15.40%	-	-
Horiz. %	158.92%	148.78%	144.17%	139.73%	136.40%	115.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,485,076	3,215,121	2,949,610	2,710,772	2,378,602	2,086,314	1,893,292	10.69%
YoY %	8.40%	9.00%	8.81%	13.96%	14.01%	10.20%	-	-
Horiz. %	184.07%	169.82%	155.79%	143.18%	125.63%	110.20%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Dividend
Div	69,838	20,851	15,293	10,887	8,039	3,973	10,191	37.79%
YoY %	234.94%	36.34%	40.47%	35.43%	102.34%	-61.01%	-	-
Horiz. %	685.29%	204.60%	150.06%	106.83%	78.88%	38.99%	100.00%	-
Div Payout %	17.97%	6.77%	5.00%	3.53%	2.84%	1.47%	4.89%	-
YoY %	165.44%	35.40%	41.64%	24.30%	93.20%	-69.94%	-	-
Horiz. %	367.48%	138.45%	102.25%	72.19%	58.08%	30.06%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Equity
Net Worth	3,485,076	3,215,121	2,949,610	2,710,772	2,378,602	2,086,314	1,893,292	10.69%
YoY %	8.40%	9.00%	8.81%	13.96%	14.01%	10.20%	-	-
Horiz. %	184.07%	169.82%	155.79%	143.18%	125.63%	110.20%	100.00%	-
NOSH	176,767	175,517	173,710	169,317	167,861	162,612	158,700	1.81%
YoY %	0.71%	1.04%	2.59%	0.87%	3.23%	2.47%	-	-
Horiz. %	111.38%	110.60%	109.46%	106.69%	105.77%	102.47%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Ratio Analysis
NP Margin	7.40%	6.33%	6.48%	6.72%	6.35%	7.11%	6.37%	-
YoY %	16.90%	-2.31%	-3.57%	5.83%	-10.69%	11.62%	-	-
Horiz. %	116.17%	99.37%	101.73%	105.49%	99.69%	111.62%	100.00%	-
ROE	11.15%	9.58%	10.38%	11.38%	11.91%	12.96%	11.00%	-
YoY %	16.39%	-7.71%	-8.79%	-4.45%	-8.10%	17.82%	-	-
Horiz. %	101.36%	87.09%	94.36%	103.45%	108.27%	117.82%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Per Share
RPS	2,973.39	2,775.77	2,717.47	2,708.92	2,656.73	2,339.21	2,060.60	6.29%
YoY %	7.12%	2.15%	0.32%	1.96%	13.57%	13.52%	-	-
Horiz. %	144.30%	134.71%	131.88%	131.46%	128.93%	113.52%	100.00%	-
EPS	219.95	175.80	176.23	182.15	168.79	166.30	131.24	8.98%
YoY %	25.11%	-0.24%	-3.25%	7.92%	1.50%	26.71%	-	-
Horiz. %	167.59%	133.95%	134.28%	138.79%	128.61%	126.71%	100.00%	-
DPS	40.00	12.00	8.80	6.50	4.79	2.44	6.50	35.35%
YoY %	233.33%	36.36%	35.38%	35.70%	96.31%	-62.46%	-	-
Horiz. %	615.38%	184.62%	135.38%	100.00%	73.69%	37.54%	100.00%	-
NAPS	19.72	18.35	16.98	16.01	14.17	12.83	11.93	8.73%
YoY %	7.47%	8.07%	6.06%	12.99%	10.44%	7.54%	-	-
Horiz. %	165.30%	153.81%	142.33%	134.20%	118.78%	107.54%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Adjusted Per Share Value based on latest NOSH - 169,317
RPS	2,952.66	2,732.75	2,652.45	2,577.23	2,505.85	2,137.36	1,837.50	8.22%
YoY %	8.05%	3.03%	2.92%	2.85%	17.24%	16.32%	-	-
Horiz. %	160.69%	148.72%	144.35%	140.26%	136.37%	116.32%	100.00%	-
EPS	218.41	173.07	172.01	173.29	159.20	151.95	117.03	10.95%
YoY %	26.20%	0.62%	-0.74%	8.85%	4.77%	29.84%	-	-
Horiz. %	186.63%	147.89%	146.98%	148.07%	136.03%	129.84%	100.00%	-
DPS	39.24	11.72	8.59	6.12	4.52	2.23	5.73	37.78%
YoY %	234.81%	36.44%	40.36%	35.40%	102.69%	-61.08%	-	-
Horiz. %	684.82%	204.54%	149.91%	106.81%	78.88%	38.92%	100.00%	-
NAPS	19.5825	18.0656	16.5737	15.2317	13.3652	11.7229	10.6383	10.69%
YoY %	8.40%	9.00%	8.81%	13.97%	14.01%	10.20%	-	-
Horiz. %	184.08%	169.82%	155.79%	143.18%	125.63%	110.20%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/19	30/03/18	31/03/17	31/03/16	31/03/15	31/03/14	29/03/13	-
Price	14.50	11.62	11.56	10.72	12.54	10.26	8.39	-
P/RPS	0.49	0.42	0.43	0.40	0.47	0.44	0.41	3.01%
YoY %	16.67%	-2.33%	7.50%	-14.89%	6.82%	7.32%	-	-
Horiz. %	119.51%	102.44%	104.88%	97.56%	114.63%	107.32%	100.00%	-
P/EPS	6.59	6.61	6.56	5.89	7.43	6.17	6.39	0.51%
YoY %	-0.30%	0.76%	11.38%	-20.73%	20.42%	-3.44%	-	-
Horiz. %	103.13%	103.44%	102.66%	92.18%	116.28%	96.56%	100.00%	-
EY	15.17	15.13	15.24	16.99	13.46	16.21	15.64	-0.50%
YoY %	0.26%	-0.72%	-10.30%	26.23%	-16.96%	3.64%	-	-
Horiz. %	96.99%	96.74%	97.44%	108.63%	86.06%	103.64%	100.00%	-
DY	2.76	1.03	0.76	0.61	0.38	0.24	0.77	23.69%
YoY %	167.96%	35.53%	24.59%	60.53%	58.33%	-68.83%	-	-
Horiz. %	358.44%	133.77%	98.70%	79.22%	49.35%	31.17%	100.00%	-
P/NAPS	0.74	0.63	0.68	0.67	0.88	0.80	0.70	0.93%
YoY %	17.46%	-7.35%	1.49%	-23.86%	10.00%	14.29%	-	-
Horiz. %	105.71%	90.00%	97.14%	95.71%	125.71%	114.29%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Price Multiplier on Announcement Date
Date	23/05/19	28/05/18	30/05/17	27/05/16	27/05/15	28/05/14	17/05/13	-
Price	13.18	13.16	12.52	9.92	12.80	10.40	9.50	-
P/RPS	0.44	0.47	0.46	0.37	0.48	0.44	0.46	-0.73%
YoY %	-6.38%	2.17%	24.32%	-22.92%	9.09%	-4.35%	-	-
Horiz. %	95.65%	102.17%	100.00%	80.43%	104.35%	95.65%	100.00%	-
P/EPS	5.99	7.49	7.10	5.45	7.58	6.25	7.24	-3.10%
YoY %	-20.03%	5.49%	30.28%	-28.10%	21.28%	-13.67%	-	-
Horiz. %	82.73%	103.45%	98.07%	75.28%	104.70%	86.33%	100.00%	-
EY	16.69	13.36	14.08	18.36	13.19	15.99	13.81	3.20%
YoY %	24.93%	-5.11%	-23.31%	39.20%	-17.51%	15.79%	-	-
Horiz. %	120.85%	96.74%	101.96%	132.95%	95.51%	115.79%	100.00%	-
DY	3.03	0.91	0.70	0.66	0.37	0.23	0.68	28.26%
YoY %	232.97%	30.00%	6.06%	78.38%	60.87%	-66.18%	-	-
Horiz. %	445.59%	133.82%	102.94%	97.06%	54.41%	33.82%	100.00%	-
P/NAPS	0.67	0.72	0.74	0.62	0.90	0.81	0.80	-2.91%
YoY %	-6.94%	-2.70%	19.35%	-31.11%	11.11%	1.25%	-	-
Horiz. %	83.75%	90.00%	92.50%	77.50%	112.50%	101.25%	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

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 15 May 2024

MQ Trader

MQ Trading Signals

2024-05-16 12:00:00

TURTLE SYSTEM 20

30 Mins

BUY

2024-05-16 12:00:00

TURTLE SYSTEM 55

30 Mins

BUY

2024-05-16 11:10:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-16 11:10:00

TURTLE SYSTEM 55

5 Mins

SELL

2024-05-16 11:10:00

TURTLE SYSTEM 20

10 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 >

TOPGLOV

TOP GLOVE CORPORATION BHD

1000

TASCO

TASCO BERHAD

629

HARTA

HARTALEGA HOLDINGS BHD

564

MPI

MALAYSIAN PACIFIC INDUSTRIES

425

PTRANS

PERAK TRANSIT BERHAD

423

YTLPOWR

YTL POWER INTERNATIONAL BHD

417

HLIND

HONG LEONG INDUSTRIES BHD

417

MYEG

MY E.G. SERVICES BHD

369

MBSB

MALAYSIA BUILDING SOCIETY BHD

333

SUPERMX

SUPERMAX CORPORATION BHD

323

Daily Stocks

HSI-CXG

0.23

+0.025

277,243,800

REVENUE

0.235

-0.01

267,586,600

TOPGLOV

1.18

-0.08

232,082,000

HSI-HUZ

0.205

-0.04

223,098,800

MQTECH

0.02

0.00

154,661,000

INIX-OR

0.02

0.00

141,839,900

CAREPLS

0.345

-0.035

89,624,100

SUPERMX

1.00

-0.08

80,959,100

HSI-CV8

0.145

+0.01

75,540,100

EDUSPEC-OR

0.005

0.00

75,002,700

More active Stocks

MPI

33.80

+1.28

129,500

F&N

33.28

+0.80

168,300

UTDPLT

26.28

+0.66

245,100

HEIM

24.78

+0.58

218,900

NESTLE

129.50

+0.50

20,500

CARLSBG

19.98

+0.36

247,000

PANAMY

19.62

+0.36

16,200

KSENG

6.30

+0.32

423,200

ALLIANZ

22.00

+0.32

30,700

PENTA

4.72

+0.27

3,345,800

More gainer Stocks

AIRPORT

10.08

-0.32

20,320,000

AJI

16.24

-0.32

140,600

HARTA

3.53

-0.29

29,343,700

KOSSAN

2.50

-0.24

15,488,300

KOSSAN-C60

0.585

-0.195

326,000

AHEALTH

2.93

-0.14

688,500

ICAP

3.31

-0.13

295,200

KUAISHO-C17

0.08

-0.12

58,800

DLADY

32.82

-0.12

1,800

HARTA-C1W

0.41

-0.105

1,180,700

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