[ALLIANZ] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
22-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 26.94%
YoY- 26.87%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 2,717,539 1,755,222 862,077 3,147,599 2,297,844 1,511,251 739,494 137.94%
PBT 270,606 171,875 78,742 297,779 232,853 160,926 76,692 131.59%
Tax -80,558 -55,980 -25,022 -90,174 -69,305 -50,499 -23,648 126.23%
NP 190,048 115,895 53,720 207,605 163,548 110,427 53,044 133.96%
-
NP to SH 190,048 115,895 53,720 207,605 163,548 110,427 53,044 133.96%
-
Tax Rate 29.77% 32.57% 31.78% 30.28% 29.76% 31.38% 30.84% -
Total Cost 2,527,491 1,639,327 808,357 2,939,994 2,134,296 1,400,824 686,450 138.25%
-
Net Worth 1,981,490 1,919,928 1,893,292 1,821,509 1,783,789 1,744,737 1,688,332 11.25%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 10,206 - - - -
Div Payout % - - - 4.92% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 1,981,490 1,919,928 1,893,292 1,821,509 1,783,789 1,744,737 1,688,332 11.25%
NOSH 159,155 158,934 158,700 157,026 156,610 156,478 156,471 1.13%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 6.99% 6.60% 6.23% 6.60% 7.12% 7.31% 7.17% -
ROE 9.59% 6.04% 2.84% 11.40% 9.17% 6.33% 3.14% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 1,707.47 1,104.37 543.21 2,004.50 1,467.24 965.79 472.60 135.27%
EPS 119.41 72.92 33.85 132.21 104.43 70.57 33.90 131.32%
DPS 0.00 0.00 0.00 6.50 0.00 0.00 0.00 -
NAPS 12.45 12.08 11.93 11.60 11.39 11.15 10.79 10.00%
Adjusted Per Share Value based on latest NOSH - 156,786
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 1,513.37 977.46 480.08 1,752.86 1,279.64 841.60 411.82 137.94%
EPS 105.84 64.54 29.92 115.61 91.08 61.50 29.54 133.96%
DPS 0.00 0.00 0.00 5.68 0.00 0.00 0.00 -
NAPS 11.0347 10.6919 10.5435 10.1438 9.9337 9.7162 9.4021 11.25%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 10.48 9.15 8.39 7.05 6.20 5.04 4.70 -
P/RPS 0.61 0.83 1.54 0.35 0.42 0.52 0.99 -27.56%
P/EPS 8.78 12.55 24.79 5.33 5.94 7.14 13.86 -26.21%
EY 11.39 7.97 4.03 18.75 16.84 14.00 7.21 35.60%
DY 0.00 0.00 0.00 0.92 0.00 0.00 0.00 -
P/NAPS 0.84 0.76 0.70 0.61 0.54 0.45 0.44 53.83%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 22/11/13 27/08/13 17/05/13 22/02/13 23/11/12 17/08/12 24/05/12 -
Price 9.95 9.72 9.50 7.60 7.69 6.37 4.54 -
P/RPS 0.58 0.88 1.75 0.38 0.52 0.66 0.96 -28.51%
P/EPS 8.33 13.33 28.06 5.75 7.36 9.03 13.39 -27.10%
EY 12.00 7.50 3.56 17.40 13.58 11.08 7.47 37.12%
DY 0.00 0.00 0.00 0.86 0.00 0.00 0.00 -
P/NAPS 0.80 0.80 0.80 0.66 0.68 0.57 0.42 53.59%

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