[ALLIANZ] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -0.91%
YoY- -0.2%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 4,805,468 4,835,748 4,678,486 4,623,892 4,631,478 4,669,172 4,519,497 4.17%
PBT 427,300 434,652 454,591 444,782 448,632 459,988 438,221 -1.66%
Tax -159,992 -165,956 -142,460 -148,580 -149,696 -167,272 -129,350 15.24%
NP 267,308 268,696 312,131 296,202 298,936 292,716 308,871 -9.19%
-
NP to SH 267,308 268,696 312,131 296,202 298,936 292,716 308,871 -9.19%
-
Tax Rate 37.44% 38.18% 31.34% 33.41% 33.37% 36.36% 29.52% -
Total Cost 4,538,160 4,567,052 4,366,355 4,327,689 4,332,542 4,376,456 4,210,626 5.12%
-
Net Worth 3,021,077 2,949,610 2,839,266 2,827,854 2,721,144 2,710,772 2,611,603 10.20%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - 15,412 - - - 10,966 -
Div Payout % - - 4.94% - - - 3.55% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 3,021,077 2,949,610 2,839,266 2,827,854 2,721,144 2,710,772 2,611,603 10.20%
NOSH 173,824 173,710 171,246 170,558 169,541 169,317 168,708 2.01%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 5.56% 5.56% 6.67% 6.41% 6.45% 6.27% 6.83% -
ROE 8.85% 9.11% 10.99% 10.47% 10.99% 10.80% 11.83% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 2,764.54 2,783.79 2,732.02 2,711.04 2,731.76 2,757.64 2,678.88 2.12%
EPS 153.78 154.68 182.27 173.67 176.32 172.88 183.08 -10.98%
DPS 0.00 0.00 9.00 0.00 0.00 0.00 6.50 -
NAPS 17.38 16.98 16.58 16.58 16.05 16.01 15.48 8.03%
Adjusted Per Share Value based on latest NOSH - 169,347
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 2,698.43 2,715.43 2,627.13 2,596.47 2,600.73 2,621.90 2,537.85 4.17%
EPS 150.10 150.88 175.27 166.33 167.86 164.37 173.44 -9.19%
DPS 0.00 0.00 8.65 0.00 0.00 0.00 6.16 -
NAPS 16.9644 16.5631 15.9434 15.8793 15.2801 15.2219 14.665 10.20%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 12.90 11.56 10.20 10.10 10.06 10.72 10.50 -
P/RPS 0.47 0.42 0.37 0.37 0.37 0.39 0.39 13.25%
P/EPS 8.39 7.47 5.60 5.82 5.71 6.20 5.74 28.82%
EY 11.92 13.38 17.87 17.19 17.53 16.13 17.44 -22.42%
DY 0.00 0.00 0.88 0.00 0.00 0.00 0.62 -
P/NAPS 0.74 0.68 0.62 0.61 0.63 0.67 0.68 5.80%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 17/08/17 30/05/17 24/02/17 29/11/16 18/08/16 27/05/16 26/02/16 -
Price 14.52 12.52 11.22 9.79 10.22 9.92 9.93 -
P/RPS 0.53 0.45 0.41 0.36 0.37 0.36 0.37 27.09%
P/EPS 9.44 8.09 6.16 5.64 5.80 5.74 5.42 44.80%
EY 10.59 12.35 16.25 17.74 17.25 17.43 18.44 -30.93%
DY 0.00 0.00 0.80 0.00 0.00 0.00 0.65 -
P/NAPS 0.84 0.74 0.68 0.59 0.64 0.62 0.64 19.89%

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