[ALLIANZ] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
21-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 36.12%
YoY- 30.93%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 4,128,903 2,710,310 1,344,295 5,181,929 3,879,756 2,578,178 1,271,406 119.14%
PBT 503,986 328,955 151,240 518,984 391,147 243,471 127,630 149.62%
Tax -144,590 -112,371 -52,323 -141,963 -114,166 -66,369 -40,398 133.80%
NP 359,396 216,584 98,917 377,021 276,981 177,102 87,232 156.77%
-
NP to SH 359,396 216,584 98,917 377,021 276,981 177,102 87,232 156.77%
-
Tax Rate 28.69% 34.16% 34.60% 27.35% 29.19% 27.26% 31.65% -
Total Cost 3,769,507 2,493,726 1,245,378 4,804,908 3,602,775 2,401,076 1,184,174 116.24%
-
Net Worth 3,788,212 3,628,616 3,485,076 3,322,561 3,414,808 3,266,391 3,215,121 11.54%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - 69,838 - - - -
Div Payout % - - - 18.52% - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 3,788,212 3,628,616 3,485,076 3,322,561 3,414,808 3,266,391 3,215,121 11.54%
NOSH 176,767 176,767 176,767 176,688 176,658 176,658 175,517 0.47%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 8.70% 7.99% 7.36% 7.28% 7.14% 6.87% 6.86% -
ROE 9.49% 5.97% 2.84% 11.35% 8.11% 5.42% 2.71% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 2,336.82 1,533.44 760.66 2,967.95 2,196.19 1,473.63 725.64 117.91%
EPS 203.33 122.54 55.97 167.90 157.46 100.89 49.79 155.27%
DPS 0.00 0.00 0.00 40.00 0.00 0.00 0.00 -
NAPS 21.44 20.53 19.72 19.03 19.33 18.67 18.35 10.92%
Adjusted Per Share Value based on latest NOSH - 176,688
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 2,318.52 1,521.93 754.87 2,909.83 2,178.61 1,447.73 713.94 119.13%
EPS 201.81 121.62 55.55 211.71 155.53 99.45 48.98 156.78%
DPS 0.00 0.00 0.00 39.22 0.00 0.00 0.00 -
NAPS 21.2721 20.3759 19.5699 18.6573 19.1753 18.3419 18.054 11.54%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 13.84 14.00 14.50 13.00 12.80 12.70 11.62 -
P/RPS 0.59 0.91 1.91 0.44 0.58 0.86 1.60 -48.54%
P/EPS 6.80 11.42 25.91 6.02 8.16 12.55 23.34 -56.01%
EY 14.70 8.75 3.86 16.61 12.25 7.97 4.28 127.46%
DY 0.00 0.00 0.00 3.08 0.00 0.00 0.00 -
P/NAPS 0.65 0.68 0.74 0.68 0.66 0.68 0.63 2.10%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 27/11/19 22/08/19 23/05/19 21/02/19 22/11/18 20/08/18 28/05/18 -
Price 14.00 13.80 13.18 14.00 12.00 12.60 13.16 -
P/RPS 0.60 0.90 1.73 0.47 0.55 0.86 1.81 -52.07%
P/EPS 6.88 11.26 23.55 6.48 7.65 12.45 26.43 -59.19%
EY 14.53 8.88 4.25 15.42 13.07 8.03 3.78 145.18%
DY 0.00 0.00 0.00 2.86 0.00 0.00 0.00 -
P/NAPS 0.65 0.67 0.67 0.74 0.62 0.67 0.72 -6.58%

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