[ALLIANZ] YoY Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
17-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -74.12%
YoY- 1.27%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 1,167,293 1,099,990 1,016,530 862,077 739,494 653,390 626,255 10.92%
PBT 114,997 112,419 124,010 78,742 76,692 66,374 35,746 21.47%
Tax -41,818 -38,778 -37,793 -25,022 -23,648 -22,177 -12,568 22.16%
NP 73,179 73,641 86,217 53,720 53,044 44,197 23,178 21.09%
-
NP to SH 73,179 73,641 86,217 53,720 53,044 44,197 23,178 21.09%
-
Tax Rate 36.36% 34.49% 30.48% 31.78% 30.84% 33.41% 35.16% -
Total Cost 1,094,114 1,026,349 930,313 808,357 686,450 609,193 603,077 10.42%
-
Net Worth 2,710,772 2,378,602 2,086,314 1,893,292 1,688,332 1,231,174 534,048 31.06%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 2,710,772 2,378,602 2,086,314 1,893,292 1,688,332 1,231,174 534,048 31.06%
NOSH 169,317 167,861 162,612 158,700 156,471 153,896 153,904 1.60%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 6.27% 6.69% 8.48% 6.23% 7.17% 6.76% 3.70% -
ROE 2.70% 3.10% 4.13% 2.84% 3.14% 3.59% 4.34% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 689.41 655.29 625.13 543.21 472.60 424.56 406.91 9.17%
EPS 43.22 43.87 53.02 33.85 33.90 28.72 15.06 19.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 16.01 14.17 12.83 11.93 10.79 8.00 3.47 28.99%
Adjusted Per Share Value based on latest NOSH - 158,700
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 650.05 612.57 566.09 480.08 411.82 363.87 348.75 10.92%
EPS 40.75 41.01 48.01 29.92 29.54 24.61 12.91 21.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 15.096 13.2462 11.6184 10.5435 9.4021 6.8563 2.9741 31.06%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 10.72 12.54 10.26 8.39 4.70 4.86 5.40 -
P/RPS 1.55 1.91 1.64 1.54 0.99 1.14 1.33 2.58%
P/EPS 24.80 28.58 19.35 24.79 13.86 16.92 35.86 -5.95%
EY 4.03 3.50 5.17 4.03 7.21 5.91 2.79 6.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.88 0.80 0.70 0.44 0.61 1.56 -13.12%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 27/05/16 27/05/15 28/05/14 17/05/13 24/05/12 18/05/11 26/05/10 -
Price 9.92 12.80 10.40 9.50 4.54 5.10 4.82 -
P/RPS 1.44 1.95 1.66 1.75 0.96 1.20 1.18 3.37%
P/EPS 22.95 29.18 19.62 28.06 13.39 17.76 32.01 -5.38%
EY 4.36 3.43 5.10 3.56 7.47 5.63 3.12 5.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.90 0.81 0.80 0.42 0.64 1.39 -12.57%

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