[ALLIANZ] YoY Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
22-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -4.8%
YoY- 26.87%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 4,519,497 4,376,184 3,649,389 3,147,599 2,751,664 2,509,037 2,221,616 12.55%
PBT 438,221 423,530 339,231 297,779 248,791 191,550 176,969 16.30%
Tax -129,350 -127,628 -101,310 -90,174 -85,155 -62,350 -58,112 14.25%
NP 308,871 295,902 237,921 207,605 163,636 129,200 118,857 17.24%
-
NP to SH 308,871 295,902 237,921 207,605 163,636 129,200 118,857 17.24%
-
Tax Rate 29.52% 30.13% 29.86% 30.28% 34.23% 32.55% 32.84% -
Total Cost 4,210,626 4,080,282 3,411,468 2,939,994 2,588,028 2,379,837 2,102,759 12.26%
-
Net Worth 2,611,603 2,266,222 2,007,119 1,821,509 1,614,960 1,260,149 504,661 31.50%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 10,966 8,289 3,985 10,206 8,097 5,385 3,077 23.57%
Div Payout % 3.55% 2.80% 1.68% 4.92% 4.95% 4.17% 2.59% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 2,611,603 2,266,222 2,007,119 1,821,509 1,614,960 1,260,149 504,661 31.50%
NOSH 168,708 165,780 159,421 157,026 154,246 153,864 153,860 1.54%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 6.83% 6.76% 6.52% 6.60% 5.95% 5.15% 5.35% -
ROE 11.83% 13.06% 11.85% 11.40% 10.13% 10.25% 23.55% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 2,678.88 2,639.74 2,289.14 2,004.50 1,783.94 1,630.68 1,443.92 10.84%
EPS 183.08 178.49 149.24 132.21 106.09 83.97 77.25 15.45%
DPS 6.50 5.00 2.50 6.50 5.25 3.50 2.00 21.69%
NAPS 15.48 13.67 12.59 11.60 10.47 8.19 3.28 29.49%
Adjusted Per Share Value based on latest NOSH - 156,786
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 2,516.85 2,437.05 2,032.30 1,752.86 1,532.37 1,397.25 1,237.19 12.55%
EPS 172.01 164.78 132.50 115.61 91.13 71.95 66.19 17.24%
DPS 6.11 4.62 2.22 5.68 4.51 3.00 1.71 23.63%
NAPS 14.5437 12.6203 11.1774 10.1438 8.9935 7.0176 2.8104 31.50%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 10.50 11.42 12.10 7.05 4.75 4.49 4.06 -
P/RPS 0.39 0.43 0.53 0.35 0.27 0.28 0.28 5.67%
P/EPS 5.74 6.40 8.11 5.33 4.48 5.35 5.26 1.46%
EY 17.44 15.63 12.33 18.75 22.33 18.70 19.03 -1.44%
DY 0.62 0.44 0.21 0.92 1.11 0.78 0.49 3.99%
P/NAPS 0.68 0.84 0.96 0.61 0.45 0.55 1.24 -9.52%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 27/02/15 28/02/14 22/02/13 24/02/12 25/02/11 25/02/10 -
Price 9.93 12.30 11.60 7.60 4.98 5.02 4.80 -
P/RPS 0.37 0.47 0.51 0.38 0.28 0.31 0.33 1.92%
P/EPS 5.42 6.89 7.77 5.75 4.69 5.98 6.21 -2.24%
EY 18.44 14.51 12.87 17.40 21.30 16.73 16.09 2.29%
DY 0.65 0.41 0.22 0.86 1.05 0.70 0.42 7.54%
P/NAPS 0.64 0.90 0.92 0.66 0.48 0.61 1.46 -12.83%

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