[ALLIANZ] QoQ Quarter Result on 31-Dec-2021 [#4]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
22-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 34.32%
YoY- 7.39%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 1,706,909 1,654,503 1,707,677 1,671,277 1,584,546 1,568,664 1,606,552 4.11%
PBT 166,503 118,641 151,800 193,025 158,902 206,279 67,380 82.67%
Tax -57,945 -22,021 -50,485 -38,351 -43,747 -60,869 -4,122 481.53%
NP 108,558 96,620 101,315 154,674 115,155 145,410 63,258 43.29%
-
NP to SH 108,558 96,620 101,315 154,674 115,155 145,410 63,258 43.29%
-
Tax Rate 34.80% 18.56% 33.26% 19.87% 27.53% 29.51% 6.12% -
Total Cost 1,598,351 1,557,883 1,606,362 1,516,603 1,469,391 1,423,254 1,543,294 2.36%
-
Net Worth 4,280,129 4,183,384 4,197,385 4,140,538 4,249,041 4,151,622 3,994,370 4.70%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - 28,458 - 111,714 - - - -
Div Payout % - 29.45% - 72.23% - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 4,280,129 4,183,384 4,197,385 4,140,538 4,249,041 4,151,622 3,994,370 4.70%
NOSH 177,959 177,959 177,959 177,508 177,508 177,508 177,168 0.29%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 6.36% 5.84% 5.93% 9.25% 7.27% 9.27% 3.94% -
ROE 2.54% 2.31% 2.41% 3.74% 2.71% 3.50% 1.58% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 959.51 930.20 960.56 942.49 893.89 886.42 907.77 3.76%
EPS 61.02 36.16 56.99 15.37 64.96 82.17 35.74 42.80%
DPS 0.00 16.00 0.00 63.00 0.00 0.00 0.00 -
NAPS 24.06 23.52 23.61 23.35 23.97 23.46 22.57 4.35%
Adjusted Per Share Value based on latest NOSH - 177,508
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 950.56 921.37 950.99 930.71 882.42 873.57 894.67 4.11%
EPS 60.45 53.81 56.42 86.14 64.13 80.98 35.23 43.27%
DPS 0.00 15.85 0.00 62.21 0.00 0.00 0.00 -
NAPS 23.8355 23.2968 23.3748 23.0582 23.6624 23.1199 22.2442 4.70%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 13.30 12.88 12.72 12.86 12.78 13.00 13.50 -
P/RPS 1.39 1.38 1.32 1.36 1.43 1.47 1.49 -4.52%
P/EPS 21.79 23.71 22.32 14.74 19.67 15.82 37.77 -30.67%
EY 4.59 4.22 4.48 6.78 5.08 6.32 2.65 44.17%
DY 0.00 1.24 0.00 4.90 0.00 0.00 0.00 -
P/NAPS 0.55 0.55 0.54 0.55 0.53 0.55 0.60 -5.63%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 23/11/22 24/08/22 20/05/22 22/02/22 24/11/21 25/08/21 19/05/21 -
Price 13.30 13.20 12.60 12.66 13.00 12.66 13.16 -
P/RPS 1.39 1.42 1.31 1.34 1.45 1.43 1.45 -2.77%
P/EPS 21.79 24.30 22.11 14.51 20.01 15.41 36.82 -29.48%
EY 4.59 4.12 4.52 6.89 5.00 6.49 2.72 41.69%
DY 0.00 1.21 0.00 4.98 0.00 0.00 0.00 -
P/NAPS 0.55 0.56 0.53 0.54 0.54 0.54 0.58 -3.47%

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