[ALLIANZ] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 80.1%
YoY- 60.49%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 1,225,085 1,058,334 1,076,235 1,016,530 931,850 962,317 893,145 23.38%
PBT 100,005 112,058 87,457 124,010 68,625 98,731 93,133 4.84%
Tax -28,953 -33,640 -27,242 -37,793 -20,752 -24,578 -30,958 -4.35%
NP 71,052 78,418 60,215 86,217 47,873 74,153 62,175 9.27%
-
NP to SH 71,052 78,418 60,215 86,217 47,873 74,153 62,175 9.27%
-
Tax Rate 28.95% 30.02% 31.15% 30.48% 30.24% 24.89% 33.24% -
Total Cost 1,154,033 979,916 1,016,020 930,313 883,977 888,164 830,970 24.40%
-
Net Worth 2,197,965 2,161,810 2,103,545 2,086,314 2,001,065 1,988,808 1,921,396 9.35%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 8,039 - - - 3,973 - - -
Div Payout % 11.31% - - - 8.30% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 2,197,965 2,161,810 2,103,545 2,086,314 2,001,065 1,988,808 1,921,396 9.35%
NOSH 160,787 161,088 162,435 162,612 158,940 159,743 159,056 0.72%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 5.80% 7.41% 5.59% 8.48% 5.14% 7.71% 6.96% -
ROE 3.23% 3.63% 2.86% 4.13% 2.39% 3.73% 3.24% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 761.93 656.99 662.56 625.13 586.29 602.41 561.53 22.49%
EPS 44.19 48.68 37.07 53.02 30.12 46.42 39.09 8.49%
DPS 5.00 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 13.67 13.42 12.95 12.83 12.59 12.45 12.08 8.56%
Adjusted Per Share Value based on latest NOSH - 162,612
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 687.93 594.29 604.34 570.82 523.26 540.37 501.53 23.38%
EPS 39.90 44.03 33.81 48.41 26.88 41.64 34.91 9.28%
DPS 4.51 0.00 0.00 0.00 2.23 0.00 0.00 -
NAPS 12.3423 12.1393 11.8121 11.7154 11.2367 11.1678 10.7893 9.35%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 11.42 11.92 12.70 10.26 12.10 10.48 9.15 -
P/RPS 1.50 1.81 1.92 1.64 2.06 1.74 1.63 -5.37%
P/EPS 25.84 24.49 34.26 19.35 40.17 22.58 23.41 6.78%
EY 3.87 4.08 2.92 5.17 2.49 4.43 4.27 -6.33%
DY 0.44 0.00 0.00 0.00 0.21 0.00 0.00 -
P/NAPS 0.84 0.89 0.98 0.80 0.96 0.84 0.76 6.88%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 21/11/14 28/08/14 28/05/14 28/02/14 22/11/13 27/08/13 -
Price 12.30 12.00 12.98 10.40 11.60 9.95 9.72 -
P/RPS 1.61 1.83 1.96 1.66 1.98 1.65 1.73 -4.66%
P/EPS 27.83 24.65 35.01 19.62 38.51 21.43 24.87 7.76%
EY 3.59 4.06 2.86 5.10 2.60 4.67 4.02 -7.24%
DY 0.41 0.00 0.00 0.00 0.22 0.00 0.00 -
P/NAPS 0.90 0.89 1.00 0.81 0.92 0.80 0.80 8.14%

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