[ALLIANZ] YoY Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
20-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 1.51%
YoY- 32.51%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 6,350,432 5,777,622 5,420,620 5,156,356 4,805,468 4,631,478 4,427,220 6.19%
PBT 547,318 681,090 657,910 486,942 427,300 448,632 427,712 4.19%
Tax -129,982 -186,626 -224,742 -132,738 -159,992 -149,696 -139,514 -1.17%
NP 417,336 494,464 433,168 354,204 267,308 298,936 288,198 6.35%
-
NP to SH 417,336 494,464 433,168 354,204 267,308 298,936 288,198 6.35%
-
Tax Rate 23.75% 27.40% 34.16% 27.26% 37.44% 33.37% 32.62% -
Total Cost 5,933,096 5,283,158 4,987,452 4,802,152 4,538,160 4,332,542 4,139,022 6.17%
-
Net Worth 4,151,622 3,965,873 3,628,616 3,266,391 3,021,077 2,721,144 2,438,365 9.26%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 4,151,622 3,965,873 3,628,616 3,266,391 3,021,077 2,721,144 2,438,365 9.26%
NOSH 177,508 176,888 176,767 176,658 173,824 169,541 168,163 0.90%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 6.57% 8.56% 7.99% 6.87% 5.56% 6.45% 6.51% -
ROE 10.05% 12.47% 11.94% 10.84% 8.85% 10.99% 11.82% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 3,588.50 3,266.22 3,066.88 2,947.26 2,764.54 2,731.76 2,632.69 5.29%
EPS 235.58 279.54 245.08 201.78 153.78 176.32 171.38 5.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 23.46 22.42 20.53 18.67 17.38 16.05 14.50 8.34%
Adjusted Per Share Value based on latest NOSH - 176,658
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 3,565.98 3,244.33 3,043.86 2,895.47 2,698.43 2,600.73 2,486.03 6.19%
EPS 234.35 277.66 243.24 198.90 150.10 167.86 161.83 6.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 23.3127 22.2697 20.3759 18.3419 16.9644 15.2801 13.6922 9.26%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 13.00 14.10 14.00 12.70 12.90 10.06 11.78 -
P/RPS 0.36 0.43 0.46 0.43 0.47 0.37 0.45 -3.64%
P/EPS 5.51 5.04 5.71 6.27 8.39 5.71 6.87 -3.60%
EY 18.14 19.82 17.51 15.94 11.92 17.53 14.55 3.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.63 0.68 0.68 0.74 0.63 0.81 -6.24%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 25/08/21 27/08/20 22/08/19 20/08/18 17/08/17 18/08/16 26/08/15 -
Price 12.66 13.48 13.80 12.60 14.52 10.22 10.18 -
P/RPS 0.35 0.41 0.45 0.43 0.53 0.37 0.39 -1.78%
P/EPS 5.37 4.82 5.63 6.22 9.44 5.80 5.94 -1.66%
EY 18.63 20.74 17.76 16.07 10.59 17.25 16.83 1.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.60 0.67 0.67 0.84 0.64 0.70 -4.22%

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