[ALLIANZ] YoY TTM Result on 31-Mar-2017 [#1]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
30-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -1.92%
YoY- -0.74%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
TTM Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 5,674,785 5,254,818 4,863,459 4,720,538 4,586,676 4,459,644 3,803,842 6.88%
PBT 632,851 542,594 456,250 448,257 440,799 411,939 384,499 8.65%
Tax -159,790 -153,888 -148,230 -142,131 -132,390 -128,613 -114,081 5.77%
NP 473,061 388,706 308,020 306,126 308,409 283,326 270,418 9.75%
-
NP to SH 473,061 388,706 308,020 306,126 308,409 283,326 270,418 9.75%
-
Tax Rate 25.25% 28.36% 32.49% 31.71% 30.03% 31.22% 29.67% -
Total Cost 5,201,724 4,866,112 4,555,439 4,414,412 4,278,267 4,176,318 3,533,424 6.65%
-
Net Worth 3,739,429 3,485,076 3,215,121 2,949,610 2,710,772 2,378,602 2,086,314 10.20%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 114,851 69,838 20,851 15,293 10,887 8,039 3,973 75.09%
Div Payout % 24.28% 17.97% 6.77% 5.00% 3.53% 2.84% 1.47% -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 3,739,429 3,485,076 3,215,121 2,949,610 2,710,772 2,378,602 2,086,314 10.20%
NOSH 176,888 176,767 175,517 173,710 169,317 167,861 162,612 1.41%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 8.34% 7.40% 6.33% 6.48% 6.72% 6.35% 7.11% -
ROE 12.65% 11.15% 9.58% 10.38% 11.38% 11.91% 12.96% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 3,208.11 2,973.39 2,775.77 2,717.47 2,708.92 2,656.73 2,339.21 5.40%
EPS 267.43 219.95 175.80 176.23 182.15 168.79 166.30 8.23%
DPS 65.00 40.00 12.00 8.80 6.50 4.79 2.44 72.73%
NAPS 21.14 19.72 18.35 16.98 16.01 14.17 12.83 8.67%
Adjusted Per Share Value based on latest NOSH - 173,710
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 3,160.22 2,926.35 2,708.40 2,628.81 2,554.27 2,483.52 2,118.32 6.88%
EPS 263.44 216.47 171.53 170.48 171.75 157.78 150.59 9.75%
DPS 63.96 38.89 11.61 8.52 6.06 4.48 2.21 75.13%
NAPS 20.8244 19.408 17.9046 16.426 15.096 13.2462 11.6184 10.20%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 12.48 14.50 11.62 11.56 10.72 12.54 10.26 -
P/RPS 0.39 0.49 0.42 0.43 0.40 0.47 0.44 -1.98%
P/EPS 4.67 6.59 6.61 6.56 5.89 7.43 6.17 -4.53%
EY 21.43 15.17 15.13 15.24 16.99 13.46 16.21 4.75%
DY 5.21 2.76 1.03 0.76 0.61 0.38 0.24 66.94%
P/NAPS 0.59 0.74 0.63 0.68 0.67 0.88 0.80 -4.94%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 16/06/20 23/05/19 28/05/18 30/05/17 27/05/16 27/05/15 28/05/14 -
Price 14.30 13.18 13.16 12.52 9.92 12.80 10.40 -
P/RPS 0.45 0.44 0.47 0.46 0.37 0.48 0.44 0.37%
P/EPS 5.35 5.99 7.49 7.10 5.45 7.58 6.25 -2.55%
EY 18.70 16.69 13.36 14.08 18.36 13.19 15.99 2.64%
DY 4.55 3.03 0.91 0.70 0.66 0.37 0.23 64.38%
P/NAPS 0.68 0.67 0.72 0.74 0.62 0.90 0.81 -2.87%

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