[ALLIANZ] QoQ TTM Result on 30-Jun-2021 [#2]

Announcement Date
25-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -4.43%
YoY- -7.91%
Quarter Report
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 6,532,164 6,431,039 6,285,859 6,232,116 6,067,557 5,945,711 5,825,085 7.94%
PBT 710,006 625,586 619,415 662,744 705,063 729,630 730,934 -1.91%
Tax -193,452 -147,089 -151,564 -180,983 -200,980 -209,305 -221,555 -8.65%
NP 516,554 478,497 467,851 481,761 504,083 520,325 509,379 0.93%
-
NP to SH 516,554 478,497 467,851 481,761 504,083 520,325 509,379 0.93%
-
Tax Rate 27.25% 23.51% 24.47% 27.31% 28.51% 28.69% 30.31% -
Total Cost 6,015,610 5,952,542 5,818,008 5,750,355 5,563,474 5,425,386 5,315,706 8.60%
-
Net Worth 4,197,385 4,140,538 4,249,041 4,151,622 3,994,370 4,031,296 4,121,509 1.22%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 111,714 111,714 102,595 102,595 102,595 102,595 114,851 -1.83%
Div Payout % 21.63% 23.35% 21.93% 21.30% 20.35% 19.72% 22.55% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 4,197,385 4,140,538 4,249,041 4,151,622 3,994,370 4,031,296 4,121,509 1.22%
NOSH 177,959 177,508 177,508 177,508 177,168 176,888 176,888 0.40%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 7.91% 7.44% 7.44% 7.73% 8.31% 8.75% 8.74% -
ROE 12.31% 11.56% 11.01% 11.60% 12.62% 12.91% 12.36% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 3,674.30 3,626.70 3,546.02 3,521.65 3,428.44 3,361.27 3,293.08 7.58%
EPS 290.56 269.84 263.93 272.23 284.83 294.15 287.97 0.59%
DPS 63.00 63.00 58.00 58.00 58.00 58.00 65.00 -2.06%
NAPS 23.61 23.35 23.97 23.46 22.57 22.79 23.30 0.88%
Adjusted Per Share Value based on latest NOSH - 177,508
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 3,637.69 3,581.37 3,500.52 3,470.59 3,378.95 3,311.10 3,243.92 7.94%
EPS 287.66 266.47 260.54 268.29 280.72 289.76 283.67 0.93%
DPS 62.21 62.21 57.13 57.13 57.13 57.13 63.96 -1.83%
NAPS 23.3748 23.0582 23.6624 23.1199 22.2442 22.4498 22.9522 1.22%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 12.72 12.86 12.78 13.00 13.50 14.78 13.66 -
P/RPS 0.35 0.35 0.36 0.37 0.39 0.44 0.41 -10.01%
P/EPS 4.38 4.77 4.84 4.78 4.74 5.02 4.74 -5.13%
EY 22.84 20.98 20.65 20.94 21.10 19.90 21.08 5.49%
DY 4.95 4.90 4.54 4.46 4.30 3.92 4.76 2.64%
P/NAPS 0.54 0.55 0.53 0.55 0.60 0.65 0.59 -5.73%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 20/05/22 22/02/22 24/11/21 25/08/21 19/05/21 24/02/21 26/11/20 -
Price 12.60 12.66 13.00 12.66 13.16 13.76 13.70 -
P/RPS 0.34 0.35 0.37 0.36 0.38 0.41 0.42 -13.15%
P/EPS 4.34 4.69 4.93 4.65 4.62 4.68 4.76 -5.97%
EY 23.06 21.31 20.30 21.50 21.64 21.38 21.02 6.37%
DY 5.00 4.98 4.46 4.58 4.41 4.22 4.74 3.62%
P/NAPS 0.53 0.54 0.54 0.54 0.58 0.60 0.59 -6.90%

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