[ALLIANZ] QoQ Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 37.03%
YoY- 30.62%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 4,419,614 2,888,811 1,484,706 5,534,374 4,128,903 2,710,310 1,344,295 120.62%
PBT 542,776 340,545 91,947 692,144 503,986 328,955 151,240 133.86%
Tax -166,479 -93,313 -12,447 -199,666 -144,590 -112,371 -52,323 115.87%
NP 376,297 247,232 79,500 492,478 359,396 216,584 98,917 143.09%
-
NP to SH 376,297 247,232 79,500 492,478 359,396 216,584 98,917 143.09%
-
Tax Rate 30.67% 27.40% 13.54% 28.85% 28.69% 34.16% 34.60% -
Total Cost 4,043,317 2,641,579 1,405,206 5,041,896 3,769,507 2,493,726 1,245,378 118.78%
-
Net Worth 4,121,509 3,965,873 3,739,429 3,669,934 3,788,212 3,628,616 3,485,076 11.79%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - 114,851 - - - -
Div Payout % - - - 23.32% - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 4,121,509 3,965,873 3,739,429 3,669,934 3,788,212 3,628,616 3,485,076 11.79%
NOSH 176,888 176,888 176,888 176,887 176,767 176,767 176,767 0.04%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 8.51% 8.56% 5.35% 8.90% 8.70% 7.99% 7.36% -
ROE 9.13% 6.23% 2.13% 13.42% 9.49% 5.97% 2.84% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 2,498.53 1,633.11 839.34 3,132.18 2,336.82 1,533.44 760.66 120.48%
EPS 212.73 139.77 44.94 203.87 203.33 122.54 55.97 142.95%
DPS 0.00 0.00 0.00 65.00 0.00 0.00 0.00 -
NAPS 23.30 22.42 21.14 20.77 21.44 20.53 19.72 11.72%
Adjusted Per Share Value based on latest NOSH - 176,887
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 2,461.23 1,608.74 826.82 3,082.03 2,299.34 1,509.34 748.62 120.62%
EPS 209.56 137.68 44.27 274.26 200.14 120.61 55.09 143.08%
DPS 0.00 0.00 0.00 63.96 0.00 0.00 0.00 -
NAPS 22.9522 22.0855 20.8244 20.4374 21.0961 20.2073 19.408 11.79%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 13.66 14.10 12.48 16.28 13.84 14.00 14.50 -
P/RPS 0.55 0.86 1.49 0.52 0.59 0.91 1.91 -56.29%
P/EPS 6.42 10.09 27.77 5.84 6.80 11.42 25.91 -60.44%
EY 15.57 9.91 3.60 17.12 14.70 8.75 3.86 152.75%
DY 0.00 0.00 0.00 3.99 0.00 0.00 0.00 -
P/NAPS 0.59 0.63 0.59 0.78 0.65 0.68 0.74 -13.98%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 26/11/20 27/08/20 16/06/20 27/02/20 27/11/19 22/08/19 23/05/19 -
Price 13.70 13.48 14.30 15.70 14.00 13.80 13.18 -
P/RPS 0.55 0.83 1.70 0.50 0.60 0.90 1.73 -53.32%
P/EPS 6.44 9.64 31.82 5.63 6.88 11.26 23.55 -57.76%
EY 15.53 10.37 3.14 17.75 14.53 8.88 4.25 136.68%
DY 0.00 0.00 0.00 4.14 0.00 0.00 0.00 -
P/NAPS 0.59 0.60 0.68 0.76 0.65 0.67 0.67 -8.10%

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