[ALLIANZ] YoY TTM Result on 31-Mar-2021 [#1]

Stock

[ALLIANZ] ALLIANZ MALAYSIA BHD

Announcement Date

19-May-2021

Admission Sponsor

Sponsor

Financial Year

31-Dec-2021

Quarter

31-Mar-2021 [#1]

Profit Trend

QoQ- -3.12%

YoY- 6.56%

Quarter Report

ALLIANZ's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
TTM Result
Revenue	6,226,686	6,532,164	6,067,557	5,674,785	5,254,818	4,863,459	4,720,538	4.72%
YoY %	-4.68%	7.66%	6.92%	7.99%	8.05%	3.03%	-	-
Horiz. %	131.91%	138.38%	128.54%	120.21%	111.32%	103.03%	100.00%	-
PBT	784,915	710,006	705,063	632,851	542,594	456,250	448,257	9.78%
YoY %	10.55%	0.70%	11.41%	16.63%	18.92%	1.78%	-	-
Horiz. %	175.10%	158.39%	157.29%	141.18%	121.05%	101.78%	100.00%	-
Tax	-240,713	-193,452	-200,980	-159,790	-153,888	-148,230	-142,131	9.17%
YoY %	-24.43%	3.75%	-25.78%	-3.84%	-3.82%	-4.29%	-	-
Horiz. %	169.36%	136.11%	141.40%	112.42%	108.27%	104.29%	100.00%	-
NP	544,202	516,554	504,083	473,061	388,706	308,020	306,126	10.05%
YoY %	5.35%	2.47%	6.56%	21.70%	26.20%	0.62%	-	-
Horiz. %	177.77%	168.74%	164.67%	154.53%	126.98%	100.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	544,202	516,554	504,083	473,061	388,706	308,020	306,126	10.05%
YoY %	5.35%	2.47%	6.56%	21.70%	26.20%	0.62%	-	-
Horiz. %	177.77%	168.74%	164.67%	154.53%	126.98%	100.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.67%	27.25%	28.51%	25.25%	28.36%	32.49%	31.71%	-
YoY %	12.55%	-4.42%	12.91%	-10.97%	-12.71%	2.46%	-	-
Horiz. %	96.72%	85.94%	89.91%	79.63%	89.44%	102.46%	100.00%	-
Total Cost	5,682,484	6,015,610	5,563,474	5,201,724	4,866,112	4,555,439	4,414,412	4.29%
YoY %	-5.54%	8.13%	6.95%	6.90%	6.82%	3.19%	-	-
Horiz. %	128.73%	136.27%	126.03%	117.84%	110.23%	103.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,917,289	4,197,385	3,994,370	3,739,429	3,485,076	3,215,121	2,949,610	8.88%
YoY %	17.15%	5.08%	6.82%	7.30%	8.40%	9.00%	-	-
Horiz. %	166.71%	142.30%	135.42%	126.78%	118.15%	109.00%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Dividend
Div	207,001	111,714	102,595	114,851	69,838	20,851	15,293	54.34%
YoY %	85.30%	8.89%	-10.67%	64.45%	234.94%	36.34%	-	-
Horiz. %	1,353.57%	730.49%	670.86%	751.00%	456.67%	136.34%	100.00%	-
Div Payout %	38.04%	21.63%	20.35%	24.28%	17.97%	6.77%	5.00%	-
YoY %	75.87%	6.29%	-16.19%	35.11%	165.44%	35.40%	-	-
Horiz. %	760.80%	432.60%	407.00%	485.60%	359.40%	135.40%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Equity
Net Worth	4,917,289	4,197,385	3,994,370	3,739,429	3,485,076	3,215,121	2,949,610	8.88%
YoY %	17.15%	5.08%	6.82%	7.30%	8.40%	9.00%	-	-
Horiz. %	166.71%	142.30%	135.42%	126.78%	118.15%	109.00%	100.00%	-
NOSH	177,969	177,959	177,168	176,888	176,767	175,517	173,710	0.40%
YoY %	0.01%	0.45%	0.16%	0.07%	0.71%	1.04%	-	-
Horiz. %	102.45%	102.45%	101.99%	101.83%	101.76%	101.04%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Ratio Analysis
NP Margin	8.74%	7.91%	8.31%	8.34%	7.40%	6.33%	6.48%	-
YoY %	10.49%	-4.81%	-0.36%	12.70%	16.90%	-2.31%	-	-
Horiz. %	134.88%	122.07%	128.24%	128.70%	114.20%	97.69%	100.00%	-
ROE	11.07%	12.31%	12.62%	12.65%	11.15%	9.58%	10.38%	-
YoY %	-10.07%	-2.46%	-0.24%	13.45%	16.39%	-7.71%	-	-
Horiz. %	106.65%	118.59%	121.58%	121.87%	107.42%	92.29%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Per Share
RPS	3,498.74	3,674.30	3,428.44	3,208.11	2,973.39	2,775.77	2,717.47	4.29%
YoY %	-4.78%	7.17%	6.87%	7.89%	7.12%	2.15%	-	-
Horiz. %	128.75%	135.21%	126.16%	118.06%	109.42%	102.15%	100.00%	-
EPS	305.78	290.56	284.83	267.43	219.95	175.80	176.23	9.61%
YoY %	5.24%	2.01%	6.51%	21.59%	25.11%	-0.24%	-	-
Horiz. %	173.51%	164.88%	161.62%	151.75%	124.81%	99.76%	100.00%	-
DPS	116.50	63.00	58.00	65.00	40.00	12.00	8.80	53.77%
YoY %	84.92%	8.62%	-10.77%	62.50%	233.33%	36.36%	-	-
Horiz. %	1,323.86%	715.91%	659.09%	738.64%	454.55%	136.36%	100.00%	-
NAPS	27.63	23.61	22.57	21.14	19.72	18.35	16.98	8.44%
YoY %	17.03%	4.61%	6.76%	7.20%	7.47%	8.07%	-	-
Horiz. %	162.72%	139.05%	132.92%	124.50%	116.14%	108.07%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 177,168
RPS	3,498.74	3,670.39	3,409.33	3,188.63	2,952.66	2,732.75	2,652.45	4.72%
YoY %	-4.68%	7.66%	6.92%	7.99%	8.05%	3.03%	-	-
Horiz. %	131.91%	138.38%	128.54%	120.21%	111.32%	103.03%	100.00%	-
EPS	305.78	290.25	283.24	265.81	218.41	173.07	172.01	10.05%
YoY %	5.35%	2.47%	6.56%	21.70%	26.20%	0.62%	-	-
Horiz. %	177.77%	168.74%	164.66%	154.53%	126.98%	100.62%	100.00%	-
DPS	116.50	62.77	57.65	64.53	39.24	11.72	8.59	54.39%
YoY %	85.60%	8.88%	-10.66%	64.45%	234.81%	36.44%	-	-
Horiz. %	1,356.23%	730.73%	671.13%	751.22%	456.81%	136.44%	100.00%	-
NAPS	27.63	23.5849	22.4442	21.0117	19.5825	18.0656	16.5737	8.88%
YoY %	17.15%	5.08%	6.82%	7.30%	8.40%	9.00%	-	-
Horiz. %	166.71%	142.30%	135.42%	126.78%	118.15%	109.00%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/23	31/03/22	31/03/21	31/03/20	29/03/19	30/03/18	31/03/17	-
Price	13.74	12.72	13.50	12.48	14.50	11.62	11.56	-
P/RPS	0.39	0.35	0.39	0.39	0.49	0.42	0.43	-1.61%
YoY %	11.43%	-10.26%	0.00%	-20.41%	16.67%	-2.33%	-	-
Horiz. %	90.70%	81.40%	90.70%	90.70%	113.95%	97.67%	100.00%	-
P/EPS	4.49	4.38	4.74	4.67	6.59	6.61	6.56	-6.12%
YoY %	2.51%	-7.59%	1.50%	-29.14%	-0.30%	0.76%	-	-
Horiz. %	68.45%	66.77%	72.26%	71.19%	100.46%	100.76%	100.00%	-
EY	22.26	22.84	21.10	21.43	15.17	15.13	15.24	6.51%
YoY %	-2.54%	8.25%	-1.54%	41.27%	0.26%	-0.72%	-	-
Horiz. %	146.06%	149.87%	138.45%	140.62%	99.54%	99.28%	100.00%	-
DY	8.48	4.95	4.30	5.21	2.76	1.03	0.76	49.45%
YoY %	71.31%	15.12%	-17.47%	88.77%	167.96%	35.53%	-	-
Horiz. %	1,115.79%	651.32%	565.79%	685.53%	363.16%	135.53%	100.00%	-
P/NAPS	0.50	0.54	0.60	0.59	0.74	0.63	0.68	-4.99%
YoY %	-7.41%	-10.00%	1.69%	-20.27%	17.46%	-7.35%	-	-
Horiz. %	73.53%	79.41%	88.24%	86.76%	108.82%	92.65%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	29/05/23	20/05/22	19/05/21	16/06/20	23/05/19	28/05/18	30/05/17	-
Price	14.00	12.60	13.16	14.30	13.18	13.16	12.52	-
P/RPS	0.40	0.34	0.38	0.45	0.44	0.47	0.46	-2.30%
YoY %	17.65%	-10.53%	-15.56%	2.27%	-6.38%	2.17%	-	-
Horiz. %	86.96%	73.91%	82.61%	97.83%	95.65%	102.17%	100.00%	-
P/EPS	4.58	4.34	4.62	5.35	5.99	7.49	7.10	-7.04%
YoY %	5.53%	-6.06%	-13.64%	-10.68%	-20.03%	5.49%	-	-
Horiz. %	64.51%	61.13%	65.07%	75.35%	84.37%	105.49%	100.00%	-
EY	21.84	23.06	21.64	18.70	16.69	13.36	14.08	7.58%
YoY %	-5.29%	6.56%	15.72%	12.04%	24.93%	-5.11%	-	-
Horiz. %	155.11%	163.78%	153.69%	132.81%	118.54%	94.89%	100.00%	-
DY	8.32	5.00	4.41	4.55	3.03	0.91	0.70	51.03%
YoY %	66.40%	13.38%	-3.08%	50.17%	232.97%	30.00%	-	-
Horiz. %	1,188.57%	714.29%	630.00%	650.00%	432.86%	130.00%	100.00%	-
P/NAPS	0.51	0.53	0.58	0.68	0.67	0.72	0.74	-6.01%
YoY %	-3.77%	-8.62%	-14.71%	1.49%	-6.94%	-2.70%	-	-
Horiz. %	68.92%	71.62%	78.38%	91.89%	90.54%	97.30%	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 16:40:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-16 16:35:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-05-16 16:30:00

OBV

10 Mins

BUY

2024-05-16 12:00:00

TURTLE SYSTEM 20

30 Mins

BUY

2024-05-16 12:00:00

TURTLE SYSTEM 55

30 Mins

BUY

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

658

HARTA

HARTALEGA HOLDINGS BHD

564

MPI

MALAYSIAN PACIFIC INDUSTRIES

422

PTRANS

PERAK TRANSIT BERHAD

413

YTLPOWR

YTL POWER INTERNATIONAL BHD

408

HLIND

HONG LEONG INDUSTRIES BHD

406

MYEG

MY E.G. SERVICES BHD

391

MBSB

MALAYSIA BUILDING SOCIETY BHD

339

SUPERMX

SUPERMAX CORPORATION BHD

313

Daily Stocks

TOPGLOV

1.21

-0.05

291,103,900

HSI-CXG

0.23

+0.025

284,498,500

REVENUE

0.235

-0.01

277,243,000

HSI-HUZ

0.205

-0.04

241,124,400

MQTECH

0.015

-0.005

159,028,500

CAREPLS

0.345

-0.035

105,561,100

SINKUNG

0.15

+0.01

103,079,200

MYEG

1.03

0.00

99,533,300

SUPERMX

1.01

-0.07

97,532,200

HSI-CV8

0.15

+0.015

85,330,100

More active Stocks

MPI

33.56

+1.04

231,200

F&N

33.24

+0.76

391,300

UTDPLT

26.22

+0.60

292,300

HEIM

24.74

+0.54

400,800

CARLSBG

20.14

+0.52

449,900

NESTLE

129.50

+0.50

35,400

PANAMY

19.74

+0.48

22,700

ALLIANZ

22.08

+0.40

42,800

KSENG

6.36

+0.38

593,100

PENTA

4.77

+0.32

4,335,900

More gainer Stocks

AJI

16.10

-0.46

265,500

AIRPORT

10.06

-0.34

28,553,900

KOSSAN

2.47

-0.27

23,518,000

KOSSAN-C60

0.58

-0.20

375,000

DLADY

32.74

-0.20

2,300

HARTA

3.64

-0.18

37,436,200

AHEALTH

2.93

-0.14

838,400

ICAP

3.30

-0.14

441,900

DJIA-HG

0.215

-0.125

200

KUAISHO-C17

0.08

-0.12

58,800

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