[ALLIANZ] QoQ Quarter Result on 30-Jun-2012 [#2]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
17-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 8.18%
YoY- 38.88%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 862,077 849,755 786,593 771,757 739,494 736,515 687,309 16.28%
PBT 78,742 64,926 71,927 84,234 76,692 50,746 70,287 7.85%
Tax -25,022 -20,869 -18,806 -26,851 -23,648 -17,478 -25,434 -1.08%
NP 53,720 44,057 53,121 57,383 53,044 33,268 44,853 12.76%
-
NP to SH 53,720 44,057 53,121 57,383 53,044 33,268 44,853 12.76%
-
Tax Rate 31.78% 32.14% 26.15% 31.88% 30.84% 34.44% 36.19% -
Total Cost 808,357 805,698 733,472 714,374 686,450 703,247 642,456 16.53%
-
Net Worth 1,893,292 1,818,723 1,786,383 1,744,806 1,688,332 1,372,592 1,231,240 33.18%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 10,191 - - - 8,096 - -
Div Payout % - 23.13% - - - 24.34% - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 1,893,292 1,818,723 1,786,383 1,744,806 1,688,332 1,372,592 1,231,240 33.18%
NOSH 158,700 156,786 156,837 156,484 156,471 154,223 153,905 2.06%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 6.23% 5.18% 6.75% 7.44% 7.17% 4.52% 6.53% -
ROE 2.84% 2.42% 2.97% 3.29% 3.14% 2.42% 3.64% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 543.21 541.98 501.53 493.18 472.60 477.56 446.58 13.93%
EPS 33.85 28.10 33.87 36.67 33.90 21.57 29.15 10.46%
DPS 0.00 6.50 0.00 0.00 0.00 5.25 0.00 -
NAPS 11.93 11.60 11.39 11.15 10.79 8.90 8.00 30.49%
Adjusted Per Share Value based on latest NOSH - 156,484
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 480.08 473.22 438.04 429.78 411.82 410.16 382.75 16.28%
EPS 29.92 24.53 29.58 31.96 29.54 18.53 24.98 12.77%
DPS 0.00 5.68 0.00 0.00 0.00 4.51 0.00 -
NAPS 10.5435 10.1283 9.9482 9.7166 9.4021 7.6438 6.8566 33.18%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 8.39 7.05 6.20 5.04 4.70 4.75 4.51 -
P/RPS 1.54 1.30 1.24 1.02 0.99 0.99 1.01 32.44%
P/EPS 24.79 25.09 18.31 13.74 13.86 22.02 15.48 36.83%
EY 4.03 3.99 5.46 7.28 7.21 4.54 6.46 -26.96%
DY 0.00 0.92 0.00 0.00 0.00 1.11 0.00 -
P/NAPS 0.70 0.61 0.54 0.45 0.44 0.53 0.56 16.02%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 17/05/13 22/02/13 23/11/12 17/08/12 24/05/12 24/02/12 18/11/11 -
Price 9.50 7.60 7.69 6.37 4.54 4.98 4.55 -
P/RPS 1.75 1.40 1.53 1.29 0.96 1.04 1.02 43.26%
P/EPS 28.06 27.05 22.70 17.37 13.39 23.09 15.61 47.78%
EY 3.56 3.70 4.40 5.76 7.47 4.33 6.41 -32.40%
DY 0.00 0.86 0.00 0.00 0.00 1.05 0.00 -
P/NAPS 0.80 0.66 0.68 0.57 0.42 0.56 0.57 25.32%

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