ALLIANZ MALAYSIA BHD

KLSE (MYR): ALLIANZ (1163)

You're accessing 15 mins delay data. Turn on live stream now to enjoy real-time data!

Last Price

22.92

Today's Change

-0.10 (0.43%)

Day's Change

22.38 - 23.18

Trading Volume

128,900

Financial

Show?
Last 10 FY Result
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 5,347,748 5,117,204 4,941,641 6,772,989 6,431,039 5,945,711 5,534,374 5,181,929 4,800,990 4,678,486 4,519,497 4,376,184 1.35%
PBT 1,003,924 975,581 956,889 704,426 625,586 729,630 692,144 518,984 437,283 454,591 438,221 423,530 9.47%
Tax -244,604 -227,529 -225,981 -231,595 -147,089 -209,305 -199,666 -141,963 -149,321 -142,460 -129,350 -127,628 6.54%
NP 759,320 748,052 730,908 472,831 478,497 520,325 492,478 377,021 287,962 312,131 308,871 295,902 10.56%
-
NP to SH 759,320 748,052 730,908 472,831 478,497 520,325 492,478 377,021 287,962 312,131 308,871 295,902 10.56%
-
Tax Rate 24.36% 23.32% 23.62% 32.88% 23.51% 28.69% 28.85% 27.35% 34.15% 31.34% 29.52% 30.13% -
Total Cost 4,588,428 4,369,152 4,210,733 6,300,158 5,952,542 5,425,386 5,041,896 4,804,908 4,513,028 4,366,355 4,210,626 4,080,282 0.35%
-
Net Worth 5,335,517 5,335,517 5,139,751 4,219,436 4,140,538 4,031,296 3,669,934 4,273,204 3,120,801 2,839,266 2,611,603 2,266,222 9.51%
Dividend
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 188,647 226,020 178,859 150,884 111,714 102,595 114,851 89,820 20,851 15,412 10,966 8,289 40.64%
Div Payout % 24.84% 30.21% 24.47% 31.91% 23.35% 19.72% 23.32% 23.82% 7.24% 4.94% 3.55% 2.80% -
Equity
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 5,335,517 5,335,517 5,139,751 4,219,436 4,140,538 4,031,296 3,669,934 4,273,204 3,120,801 2,839,266 2,611,603 2,266,222 9.51%
NOSH 177,969 177,969 177,969 177,969 177,508 176,888 176,887 224,550 174,582 171,246 168,708 165,780 0.79%
Ratio Analysis
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 14.20% 14.62% 14.79% 6.98% 7.44% 8.75% 8.90% 7.28% 6.00% 6.67% 6.83% 6.76% -
ROE 14.23% 14.02% 14.22% 11.21% 11.56% 12.91% 13.42% 8.82% 9.23% 10.99% 11.83% 13.06% -
Per Share
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 3,004.87 2,875.33 2,776.68 3,815.53 3,626.70 3,361.27 3,132.18 2,307.69 2,762.94 2,732.02 2,678.88 2,639.74 0.56%
EPS 426.64 420.33 296.69 169.31 197.98 227.53 203.87 167.90 165.33 182.27 183.08 178.49 5.80%
DPS 106.00 127.00 100.50 85.00 63.00 58.00 65.00 40.00 12.00 9.00 6.50 5.00 39.54%
NAPS 29.98 29.98 28.88 23.77 23.35 22.79 20.77 19.03 17.96 16.58 15.48 13.67 8.66%
Adjusted Per Share Value based on latest NOSH - 177,969
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 3,004.87 2,875.33 2,776.68 3,805.71 3,613.57 3,340.86 3,109.74 2,911.70 2,697.65 2,628.82 2,539.48 2,458.96 1.35%
EPS 426.64 420.33 296.69 265.68 268.87 292.37 276.72 211.85 161.80 175.38 173.55 166.27 6.64%
DPS 106.00 127.00 100.50 84.78 62.77 57.65 64.53 50.47 11.72 8.66 6.16 4.66 40.63%
NAPS 29.98 29.98 28.88 23.7088 23.2655 22.6517 20.6212 24.0109 17.5356 15.9537 14.6745 12.7338 9.51%
Price Multiplier on Financial Quarter End Date
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 29/03/24 29/03/24 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 19.98 19.98 18.44 14.16 12.86 14.78 16.28 13.00 13.50 10.20 10.50 11.42 -
P/RPS 0.66 0.69 0.66 0.37 0.35 0.44 0.52 0.56 0.49 0.37 0.39 0.43 4.87%
P/EPS 4.68 4.75 4.49 5.32 4.77 5.02 5.84 7.74 8.15 5.60 5.74 6.40 -3.85%
EY 21.35 21.04 22.27 18.81 20.98 19.90 17.12 12.92 12.28 17.87 17.44 15.63 4.00%
DY 5.31 6.36 5.45 6.00 4.90 3.92 3.99 3.08 0.89 0.88 0.62 0.44 32.24%
P/NAPS 0.67 0.67 0.64 0.60 0.55 0.65 0.78 0.68 0.75 0.62 0.68 0.84 -2.97%
Price Multiplier on Announcement Date
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 23/05/24 23/05/24 26/02/24 23/02/23 22/02/22 24/02/21 27/02/20 21/02/19 22/02/18 24/02/17 26/02/16 27/02/15 -
Price 23.02 23.02 18.56 13.88 12.66 13.76 15.70 14.00 13.10 11.22 9.93 12.30 -
P/RPS 0.77 0.80 0.67 0.36 0.35 0.41 0.50 0.61 0.47 0.41 0.37 0.47 4.01%
P/EPS 5.40 5.48 4.52 5.21 4.69 4.68 5.63 8.34 7.90 6.16 5.42 6.89 -4.57%
EY 18.53 18.26 22.13 19.19 21.31 21.38 17.75 11.99 12.65 16.25 18.44 14.51 4.79%
DY 4.60 5.52 5.41 6.12 4.98 4.22 4.14 2.86 0.92 0.80 0.65 0.41 33.17%
P/NAPS 0.77 0.77 0.64 0.58 0.54 0.60 0.76 0.74 0.73 0.68 0.64 0.90 -3.71%

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
7 people like this. Showing 50 of 1,433 comments

yielder

based on chatgpt's analysis below, allianz is safe
The announcement is about Allianz Malaysia and its insurance subsidiary, AGIC. There was a legal issue with a competition commission (MyCC) accusing them of wrongdoing, but a higher court recently decided in favor of Allianz and other insurers. This means that the legal challenge against them was not successful, and they won the case. So, based on this legal matter, Allianz appears to be in a stable position.

2024-01-27 20:08

yielder

Is there any policy Bank negara do to prevent Allianz from getting exposed to junk financial products, that caused AIG to collapse during to Lehman crisis?

2024-01-27 20:10

observatory

AIG got into trouble because it recklessly sold “insurance” to other hedge funds betting against the housing market. Such situation does not exist in Malaysia.

Check the types of investments owned by Allianz Malaysia in Note 8 of Annual Report.

2024-01-28 01:07

wsb_investor

Malaysia don't have rubbish financial products like the US, but we have rubbish politicians. The only remotely possible way Allianz will bankrupt in near future is government/BNM doesn't allow medical repricing. It took the industry quite a while to make general public and BNM understand that repricing is inevitable, but then I don't think Malaysia politicians will really honor what the previous government has agreed upon and can just u-turn anytime, doing anything for the sake of vote. Looking back past 10 years, insurance companies have been force to donate to mysalam, 70% ownership, delay repricing during covid, donation during covid etc, on top of a general prosperity tax in 2022.

2024-01-28 18:42

yielder

government cannot stop medical repricing. Allianz is owned by EU, which has overwhelming negotiation power. Malaysia has greatly benefited from huge EU investment into semi con and aerospace, etc. So repricing is a small price to pay

2024-01-28 19:30

LHT4216148

sorry i just back to stock market , this stock last time suddenly goes so low now come back up .... can i go in ? Will it drop to RM14 or RM17 again ?

2 months ago

wsb_investor

There is a new guideline on medical insurance by BNM yesterday. BNM push for coinsurance (lower premium, higher margin), and mandate that future reprice premium cannot higher than initial profit margin. BNM also push for a centralized data platform for medical claims.

2 months ago

yielder

Is Allianz the largest insurer, for medical & investment linked product?

2 months ago

wsb_investor

No, should be just 4th (by NB volume), 5th by IF volume (HLA 4th). Key difference between HLA and Allianz Life is the proportion of investment linked business (most profitable) over total business.

2 months ago

yielder

Who are the top 3 for new business & also inforce?

2 months ago

PureBULL ...

ALLIANZ

ytlp is still the # 1 stock on klse now.
n is followed closely by Utdplt.
n the next up n coming could be Allianz.
its just starting anew...

https://www.tradingview.com/x/M8hpTVvd/

2 months ago

troy88

Very steady. For serious investors..

1 month ago

observatory

@wsb_investor, good sharing on the medical and health insurance policy document.

Before this new policy, are insurers already allowed to market products with co-payment feature? However, as BNM now mandates 5% co-payment (clause 9.4) in new products, it will prevent unhealthy competitions as insurers can no longer entice customers with 100% claim products. By discouraging avoidable claims BNM hopes to lower future premiums.

Similarly, commission limits (Clause 11.1) may have the effect of preventing new insurers from gaining market shares through aggressive sales and marketing.

Therefore the regulations are beneficial to existing players as they discourage cutthroat competitions.

Is this the right understanding?

1 month ago

observatory

Clause 8.20(a) mentions “The loading shall not exceed 25% of the premium/takaful contribution or COI/tabarru’ rate prior to the claims”.

Does it mean if COI (cost of insurance) including expected claims, management fee, and commissions add up to RM100, the maximum chargeable premium is RM125? In other words, profit before tax margin is capped at 20%.

The effect is on one hand BNM discourage unhealthy competitions, but on the other hand it also prevents insurers from reaping excessive profit.

However, PBT margin capped at 20%, or net margin capped at 15% should be acceptable as historically ALIM PBT margin is in the range of 5% to 10% only?

1 month ago

observatory

Central medical claims data platform (Clause 12.2) – Does it benefit insurance IT service providers like Rexit?

Coincidentally, Rexit share price has a run-up right after the policy is published on 29-Feb.

1 month ago

troy88

Allianz is the insurance king of bursa!

1 month ago

sheldon

The run up of the price is perhaps a nice big dividend is in the offing?

1 month ago

moven00

Lagi Sekali ✅👏🏻….

1 month ago

wsb_investor

The 25% is only cost of insurance, over paid claims. Not including any expenses. Any previous IFRS4 / IFRS17 profit margin is not meaningful.

1 month ago

observatory

That means for an expected claim of RM100, premium is capped at RM125. The remaining RM25 (at max) needs to pay off commissions and management fees. Then not much will be left!

In comparison, the general insurance at least offers Allianz a combined ratio of 86%, i.e. underwriting margin is 14%.

1 month ago

wsb_investor

No, there are other loading for commission and expense. Usually commission is fine, since you will incur as you sold, not much variance there, except for outperformance related. Expenses then a different story. Your expense loading might (and usually) insufficient to meet actual expenses. And the 25% margin for medical, is just expected. Medical service will rise by inflation, rapidly. It might be 25% now, then erode to 15% by year end.

1 month ago

observatory

Given such challenge, and BNM's caution in approving premium increase, is medical and health insurance a good business relative to other types of insurance? If not, why do insurers still offer such policies instead of freeing up their capital for other types of insurance business?

1 month ago

troy88

Allianz will move up to RM30 eventually to join the likes of F&N, Dlady, etc in the RM30+ category..

1 month ago

wsb_investor

Essentially, for protection business, insurers will earn a x% of total claims payment. And for Malaysia, medical claims are a lot higher than life claims.

1 month ago

yielder

is medical and health insurance a good business relative to other types of insurance? health insurance is not very profitable I think. Insurer is using it as a lead generator, to try to up-sell investment-linked plan, where they have much higher margin

1 month ago

wsb_investor

Medical insurance by itself (either standalone or rider) is not that profitable (in %) vs other line, e.g. personal accident, life, waiver, CI etc. However, it contributes to the largest absolute amount. e.g. if you have a breakdown of the premium for each components of your investment-linked plan, medical will be > 50% of the total premium.

Unique for medical insurance is the ability to reprice, and higher future profit. Your ILP now could be 40% premium to life (fixed, say 400) and 60% premium to medical. After 10 years, say 3 rounds of repricing, the breakdown could be 400 to life, 1000 to medical. The ability to reprice, essentially also meant, insurers are guaranteed never lost any money in this block of business over the long term.

1 month ago

yielder

wsb that means if I pay $1000 per month for ILP. initially $400 go into medical, $600 to investment. Later, insurer can adjust it, so $800 go to medical & $200 go to investment.
Is that correct? thanks

1 month ago

wsb_investor

technically, yes, you can do that too, but most of the time, after repricing, your total premium will increase, say to 1200 (400 to life, 800 to medical), then to 1600 (400 to life, 1200 to medical) and so on.

1 month ago

troy88

Recent retracement was good time to buy. Long term TP 30+ still intact..

1 month ago

yielder

Heard from insider that 50% of people break the contract, as they cannot afford to continue paying the premium. Then they will get back less than half of their invested amount. I guess that's the most profitable part for the insurer?

1 month ago

wsb_investor

It could be true that maybe 20% people lapse the contract in first year (in this year), and probably get back less than half of initial premium paid. I don't think it will over 50%, even the most lousy tier 3 insurers also have better persistency. And no, insurers do not profit from this. BNM actually prohibits insurers to profit in this manner. Agents that "profit" from it, even if a whole life ILP only lasts for one year, the first year ~40% commission still need to pay to agents.

1 month ago

yielder

wsb how is the refund calculated? if i've invested 100k, then got retrenched & need to stop the policy. do I get back 100k minus agent commission? I think there's a penalty. Do you know how much is that?

1 month ago

wsb_investor

Exact % varies by product, but in most case, you will not able to get back any commission paid, and some expenses incurred (typically relatively negligible, except for small ticket size policy).

1 month ago

yielder

wsb if allianz were to redeem it's preference share. is it 1 pref share to 1 common share ratio? I found here, but not too sure. https://www.allianz.com.my/content/dam/onemarketing/azmb/wwwallianzcommy/pdf/investor-updates/2011/RightsofICPSHolder.pdf

1 month ago

wsb_investor

OCBC takes Great Eastern private @ S$25.60 per share, last traded price of S$18.70, embedded value per share = S$36.59.

2 weeks ago

observatory

So last traded price is 0.5X EV. Privatisation offer is 0.7X EV.
But if assumptions in the EV methodology are broadly correct, rightfully the net present value of future profits should be roughly the same as the EV, even if there no more new business, right?
Was the market being too pessimistic with Great Eastern, or there are hidden risk in the EV assumptions?

2 weeks ago

wsb_investor

筹资跨足电影业
大马保险代理Norman Pang
明年新加坡上市

1 week ago

wsb_investor

If not mistaken, great eastern adopts a very aggressive method to calculate future profit from medical business, something like always reprice 10% annually hence the Pv profit can become very unrealistic (in my view). However, not sure how the normal retail shareholders view it, since they won't have such info.

1 week ago

observatory

Thanks for your input.

Using today closing price, Allianz total market cap is RM7,694m.

Based on Maybank's input, the Jun 2023 general insurance equity is RM2.5b, and life insurance EV is RM3.5b.

Working backward, assume 1.4X book value for the GI business, the implied value of life business = RM7,694m – RM2.6b*1.4 = RM4,194m, or 4194/3500 = 1.2X EV

I hope Allianz EV methodology is conservative and prudent.

1 week ago

troy88

On track to slowly climb to eventually reach RM30+ level..

1 week ago

henghua

Based on NTA of RM28.88, it’s not impossible and surprising. It’s a matter of time. Just be patient and wait.

1 week ago

wsb_investor

Diluted NTA is just RM14.85.
While it is possible to reach RM30, probably won't happen in 3 years time. RM25 probably max for this year.

6 days ago

Papayashot

For IFRS17, will the bond yield fluctuation (which would cause unrealized gain/lost in bonds hold) be factored while calculating the net profit?

What is the impact of the current elevated Malaysia bond yield (as compared to covid time) to an insurance company?

6 days ago

wsb_investor

Yes, but less volatile vs pre IFRS17.

Short term, negative impact to capital, might reduce ability to pay dividend etc. Long term, higher yield will have positive impact to future profit.

6 days ago

observatory

The Edge covers the privatization offer for Great Eastern Holdings (GEH). There are a number of interesting points.

0.7X P/EV is the cheapest acquisition in Singapore in 20 years.

The second cheapest is 2021 HSBC’s acquisition of Axa Singapore life business at 0.8X (incidentally, HSBC Malaysia is Allianz Malaysia banca partner)

GEH was traded at 0.5X P/EV before the acquisition offer. I might be wrong, but I suspect one reason for the low valuation was the low liquidity prior to the offer. OCBC already controlled 89% and a few other shareholders are long term investors like Sg Bagan. Sometimes only a few thousand shares traded in a day. Similar situation to Allianz just not long ago.

While OCBC moves further towards a financial supermarket model that include banking and insurance, DBS and UOB believe otherwise as they believe insurance “manufacturing” and distribution require different core competences.

If I look at Malaysia, our largest bank Maybank owns Etiqa and until now has no plan to float it. A looser arrangement is Hong Leong Bank distributing for HLA which is sister company.

So who is right?

6 days ago

observatory

2024 first interim dividend has reduced by 16%

6 days ago

wsb_investor

No right or wrong. But need to know product strategy and maximise bancassurance channel. Etiqa as example, become top 6 purely with bancassurance, but another Tokio Marine, struggle to have meaningful market share with RHB bancassurance. HLA got mix of agency and banca, not sure with the split.

6 days ago

observatory

Berkshire Hathaway announced it has acquired 6% of Chubb.

The EPS has climbed from $10 in 2016 to $22.5 in 2023, a CAGR of 12%. But despite share price increase, Chubb is currently priced at 12X forward PE. The valuation looks reasonable even though it was said that good years might have peaked.

Next I looked up Allianz SE, the forward PE is only 10-11X. Dividend yield is above 5%.

Although developed countries may have slower growth rate, but matured market may enjoy higher valuation. These two large insurers don't look expensive if compared with Malaysian counterparts.

6 days ago

troy88

Uptrend still intact to eventually join the RM30+ elite group..

5 days ago

observatory

@wsb_investor,

I looked up the last 12 month results of a few Bursa insurers.

Company, Net Profit, Latest Equity, ROE
MNRB, 428m, 1334m, 3%
Manulife, 77m, 1270m, 6%
Allianz, 731m, 5141m, 14%
LPI, 341m, 2211m, 15%
STMKB, 347m, 1679m, 21%

They are in different sub-segments - P&C, life, or both; some conventional, some Takaful. But regardless of sub-segment, ROE measures how efficient the company is in deploying shareholder capital.

Not too surprised to find that Allianz and LPI are “better” than MNRB and Manulife.

But STMKB remains a puzzle. Post IFRS17, ROE declined a bit, but still above 20%, the highest among peers.

Is STMKB really the most efficient insurer when it comes to the use of shareholder equity? Do takaful operators need lesser capital as compared with conventional?

Any idea?

4 days ago

Post a Comment