[ALLIANZ] YoY TTM Result on 31-Mar-2019 [#1]

Stock

[ALLIANZ] ALLIANZ MALAYSIA BHD

Announcement Date

23-May-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

31-Mar-2019 [#1]

Profit Trend

QoQ- 3.1%

YoY- 26.2%

Quarter Report

Q12019 AMB Quarterly Results_announcement.pdf

Latest QR

Upcoming QR

ALLIANZ's Result

ALLIANZ's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
TTM Result
Revenue	6,532,164	6,067,557	5,674,785	5,254,818	4,863,459	4,720,538	4,586,676	6.06%
YoY %	7.66%	6.92%	7.99%	8.05%	3.03%	2.92%	-	-
Horiz. %	142.42%	132.29%	123.72%	114.57%	106.03%	102.92%	100.00%	-
PBT	710,006	705,063	632,851	542,594	456,250	448,257	440,799	8.26%
YoY %	0.70%	11.41%	16.63%	18.92%	1.78%	1.69%	-	-
Horiz. %	161.07%	159.95%	143.57%	123.09%	103.51%	101.69%	100.00%	-
Tax	-193,452	-200,980	-159,790	-153,888	-148,230	-142,131	-132,390	6.52%
YoY %	3.75%	-25.78%	-3.84%	-3.82%	-4.29%	-7.36%	-	-
Horiz. %	146.12%	151.81%	120.70%	116.24%	111.96%	107.36%	100.00%	-
NP	516,554	504,083	473,061	388,706	308,020	306,126	308,409	8.97%
YoY %	2.47%	6.56%	21.70%	26.20%	0.62%	-0.74%	-	-
Horiz. %	167.49%	163.45%	153.39%	126.04%	99.87%	99.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	516,554	504,083	473,061	388,706	308,020	306,126	308,409	8.97%
YoY %	2.47%	6.56%	21.70%	26.20%	0.62%	-0.74%	-	-
Horiz. %	167.49%	163.45%	153.39%	126.04%	99.87%	99.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.25%	28.51%	25.25%	28.36%	32.49%	31.71%	30.03%	-
YoY %	-4.42%	12.91%	-10.97%	-12.71%	2.46%	5.59%	-	-
Horiz. %	90.74%	94.94%	84.08%	94.44%	108.19%	105.59%	100.00%	-
Total Cost	6,015,610	5,563,474	5,201,724	4,866,112	4,555,439	4,414,412	4,278,267	5.84%
YoY %	8.13%	6.95%	6.90%	6.82%	3.19%	3.18%	-	-
Horiz. %	140.61%	130.04%	121.58%	113.74%	106.48%	103.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,197,385	3,994,370	3,739,429	3,485,076	3,215,121	2,949,610	2,710,772	7.55%
YoY %	5.08%	6.82%	7.30%	8.40%	9.00%	8.81%	-	-
Horiz. %	154.84%	147.35%	137.95%	128.56%	118.61%	108.81%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Dividend
Div	111,714	102,595	114,851	69,838	20,851	15,293	10,887	47.38%
YoY %	8.89%	-10.67%	64.45%	234.94%	36.34%	40.47%	-	-
Horiz. %	1,026.12%	942.36%	1,054.94%	641.48%	191.52%	140.47%	100.00%	-
Div Payout %	21.63%	20.35%	24.28%	17.97%	6.77%	5.00%	3.53%	-
YoY %	6.29%	-16.19%	35.11%	165.44%	35.40%	41.64%	-	-
Horiz. %	612.75%	576.49%	687.82%	509.07%	191.78%	141.64%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Equity
Net Worth	4,197,385	3,994,370	3,739,429	3,485,076	3,215,121	2,949,610	2,710,772	7.55%
YoY %	5.08%	6.82%	7.30%	8.40%	9.00%	8.81%	-	-
Horiz. %	154.84%	147.35%	137.95%	128.56%	118.61%	108.81%	100.00%	-
NOSH	177,959	177,168	176,888	176,767	175,517	173,710	169,317	0.83%
YoY %	0.45%	0.16%	0.07%	0.71%	1.04%	2.59%	-	-
Horiz. %	105.10%	104.64%	104.47%	104.40%	103.66%	102.59%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Ratio Analysis
NP Margin	7.91%	8.31%	8.34%	7.40%	6.33%	6.48%	6.72%	-
YoY %	-4.81%	-0.36%	12.70%	16.90%	-2.31%	-3.57%	-	-
Horiz. %	117.71%	123.66%	124.11%	110.12%	94.20%	96.43%	100.00%	-
ROE	12.31%	12.62%	12.65%	11.15%	9.58%	10.38%	11.38%	-
YoY %	-2.46%	-0.24%	13.45%	16.39%	-7.71%	-8.79%	-	-
Horiz. %	108.17%	110.90%	111.16%	97.98%	84.18%	91.21%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Per Share
RPS	3,674.30	3,428.44	3,208.11	2,973.39	2,775.77	2,717.47	2,708.92	5.20%
YoY %	7.17%	6.87%	7.89%	7.12%	2.15%	0.32%	-	-
Horiz. %	135.64%	126.56%	118.43%	109.76%	102.47%	100.32%	100.00%	-
EPS	290.56	284.83	267.43	219.95	175.80	176.23	182.15	8.09%
YoY %	2.01%	6.51%	21.59%	25.11%	-0.24%	-3.25%	-	-
Horiz. %	159.52%	156.37%	146.82%	120.75%	96.51%	96.75%	100.00%	-
DPS	63.00	58.00	65.00	40.00	12.00	8.80	6.50	45.99%
YoY %	8.62%	-10.77%	62.50%	233.33%	36.36%	35.38%	-	-
Horiz. %	969.23%	892.31%	1,000.00%	615.38%	184.62%	135.38%	100.00%	-
NAPS	23.61	22.57	21.14	19.72	18.35	16.98	16.01	6.68%
YoY %	4.61%	6.76%	7.20%	7.47%	8.07%	6.06%	-	-
Horiz. %	147.47%	140.97%	132.04%	123.17%	114.62%	106.06%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Adjusted Per Share Value based on latest NOSH - 176,767
RPS	3,670.39	3,409.33	3,188.63	2,952.66	2,732.75	2,652.45	2,577.23	6.06%
YoY %	7.66%	6.92%	7.99%	8.05%	3.03%	2.92%	-	-
Horiz. %	142.42%	132.29%	123.72%	114.57%	106.03%	102.92%	100.00%	-
EPS	290.25	283.24	265.81	218.41	173.07	172.01	173.29	8.97%
YoY %	2.47%	6.56%	21.70%	26.20%	0.62%	-0.74%	-	-
Horiz. %	167.49%	163.45%	153.39%	126.04%	99.87%	99.26%	100.00%	-
DPS	62.77	57.65	64.53	39.24	11.72	8.59	6.12	47.37%
YoY %	8.88%	-10.66%	64.45%	234.81%	36.44%	40.36%	-	-
Horiz. %	1,025.65%	941.99%	1,054.41%	641.18%	191.50%	140.36%	100.00%	-
NAPS	23.5849	22.4442	21.0117	19.5825	18.0656	16.5737	15.2317	7.55%
YoY %	5.08%	6.82%	7.30%	8.40%	9.00%	8.81%	-	-
Horiz. %	154.84%	147.35%	137.95%	128.56%	118.61%	108.81%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/22	31/03/21	31/03/20	29/03/19	30/03/18	31/03/17	31/03/16	-
Price	12.72	13.50	12.48	14.50	11.62	11.56	10.72	-
P/RPS	0.35	0.39	0.39	0.49	0.42	0.43	0.40	-2.19%
YoY %	-10.26%	0.00%	-20.41%	16.67%	-2.33%	7.50%	-	-
Horiz. %	87.50%	97.50%	97.50%	122.50%	105.00%	107.50%	100.00%	-
P/EPS	4.38	4.74	4.67	6.59	6.61	6.56	5.89	-4.81%
YoY %	-7.59%	1.50%	-29.14%	-0.30%	0.76%	11.38%	-	-
Horiz. %	74.36%	80.48%	79.29%	111.88%	112.22%	111.38%	100.00%	-
EY	22.84	21.10	21.43	15.17	15.13	15.24	16.99	5.05%
YoY %	8.25%	-1.54%	41.27%	0.26%	-0.72%	-10.30%	-	-
Horiz. %	134.43%	124.19%	126.13%	89.29%	89.05%	89.70%	100.00%	-
DY	4.95	4.30	5.21	2.76	1.03	0.76	0.61	41.73%
YoY %	15.12%	-17.47%	88.77%	167.96%	35.53%	24.59%	-	-
Horiz. %	811.48%	704.92%	854.10%	452.46%	168.85%	124.59%	100.00%	-
P/NAPS	0.54	0.60	0.59	0.74	0.63	0.68	0.67	-3.52%
YoY %	-10.00%	1.69%	-20.27%	17.46%	-7.35%	1.49%	-	-
Horiz. %	80.60%	89.55%	88.06%	110.45%	94.03%	101.49%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Price Multiplier on Announcement Date
Date	20/05/22	19/05/21	16/06/20	23/05/19	28/05/18	30/05/17	27/05/16	-
Price	12.60	13.16	14.30	13.18	13.16	12.52	9.92	-
P/RPS	0.34	0.38	0.45	0.44	0.47	0.46	0.37	-1.39%
YoY %	-10.53%	-15.56%	2.27%	-6.38%	2.17%	24.32%	-	-
Horiz. %	91.89%	102.70%	121.62%	118.92%	127.03%	124.32%	100.00%	-
P/EPS	4.34	4.62	5.35	5.99	7.49	7.10	5.45	-3.72%
YoY %	-6.06%	-13.64%	-10.68%	-20.03%	5.49%	30.28%	-	-
Horiz. %	79.63%	84.77%	98.17%	109.91%	137.43%	130.28%	100.00%	-
EY	23.06	21.64	18.70	16.69	13.36	14.08	18.36	3.87%
YoY %	6.56%	15.72%	12.04%	24.93%	-5.11%	-23.31%	-	-
Horiz. %	125.60%	117.86%	101.85%	90.90%	72.77%	76.69%	100.00%	-
DY	5.00	4.41	4.55	3.03	0.91	0.70	0.66	40.12%
YoY %	13.38%	-3.08%	50.17%	232.97%	30.00%	6.06%	-	-
Horiz. %	757.58%	668.18%	689.39%	459.09%	137.88%	106.06%	100.00%	-
P/NAPS	0.53	0.58	0.68	0.67	0.72	0.74	0.62	-2.57%
YoY %	-8.62%	-14.71%	1.49%	-6.94%	-2.70%	19.35%	-	-
Horiz. %	85.48%	93.55%	109.68%	108.06%	116.13%	119.35%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 23 May 2024

MQ Trader

MQ Trading Signals

2024-05-24 15:00:00

EMA 5

Hourly

SELL

2024-05-24 14:40:00

OBV

10 Mins

SELL

2024-05-24 12:20:00

EMA 5

5 Mins

SELL

2024-05-24 11:15:00

EMA 5

5 Mins

BUY

2024-05-24 10:50:00

EMA 5

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 >

YTLPOWR

YTL POWER INTERNATIONAL BHD

1000

INARI

INARI AMERTRON BERHAD

921

YTL

YTL CORPORATION BHD

693

SNS

SNS NETWORK TECHNOLOGY BERHAD

604

PTRANS

PERAK TRANSIT BERHAD

529

MPI

MALAYSIAN PACIFIC INDUSTRIES

522

HLIND

HONG LEONG INDUSTRIES BHD

508

OPENSYS

OPENSYS (M) BHD

447

MAYBANK

MALAYAN BANKING BHD

379

MBSB

MALAYSIA BUILDING SOCIETY BHD

343

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

HSI-HUT

0.125

+0.025

124,901,700

HSI-CXG

0.12

-0.04

113,503,800

SNS

0.655

+0.025

100,579,400

EDUSPEC-OR

0.005

0.00

75,002,700

JCY

0.445

+0.045

72,638,700

YTLPOWR

4.98

-0.40

69,921,900

AHB

0.18

+0.01

63,006,700

MYEG

1.02

-0.02

62,812,700

SIMEPROP

1.23

+0.07

62,278,700

More active Stocks

BLDPLNT

11.00

+0.32

600

TOYOVEN

1.25

+0.15

3,345,100

NOTION

1.16

+0.12

31,608,900

TGUAN

2.17

+0.12

2,889,600

KLK

21.98

+0.12

1,168,400

HLIND

11.70

+0.12

27,300

UTDPLT

25.48

+0.10

216,000

SIMEPROP-C15

0.56

+0.095

791,000

HSI-HS6

0.32

+0.09

2,399,500

SIMEPROP-C29

0.185

+0.085

450,100

More gainer Stocks

MPI

37.90

-1.26

154,500

BAT

8.43

-0.61

1,040,200

PETDAG

19.96

-0.46

723,000

HSI-CXD

1.45

-0.42

3,000

YTLPOWR

4.98

-0.40

69,921,900

ALLIANZ-PA

24.50

-0.38

500

HSI-CXC

0.695

-0.315

17,500

HEIM

24.60

-0.30

90,400

HSI-CVA

0.32

-0.30

14,200

SAM

6.03

-0.22

437,900

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