[ALLIANZ] YoY Quarter Result on 30-Jun-2012 [#2]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
17-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 8.18%
YoY- 38.88%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 1,113,620 1,076,235 893,145 771,757 674,450 611,938 525,994 13.30%
PBT 101,437 87,457 93,133 84,234 61,384 43,610 25,310 26.01%
Tax -30,979 -27,242 -30,958 -26,851 -20,066 -14,009 -10,021 20.68%
NP 70,458 60,215 62,175 57,383 41,318 29,601 15,289 28.98%
-
NP to SH 70,458 60,215 62,175 57,383 41,318 29,601 15,289 28.98%
-
Tax Rate 30.54% 31.15% 33.24% 31.88% 32.69% 32.12% 39.59% -
Total Cost 1,043,162 1,016,020 830,970 714,374 633,132 582,337 510,705 12.63%
-
Net Worth 2,433,637 2,103,545 1,921,396 1,744,806 1,230,847 563,095 430,704 33.44%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 2,433,637 2,103,545 1,921,396 1,744,806 1,230,847 563,095 430,704 33.44%
NOSH 167,837 162,435 159,056 156,484 153,855 153,851 153,822 1.46%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 6.33% 5.59% 6.96% 7.44% 6.13% 4.84% 2.91% -
ROE 2.90% 2.86% 3.24% 3.29% 3.36% 5.26% 3.55% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 663.51 662.56 561.53 493.18 438.36 397.75 341.95 11.67%
EPS 41.98 37.07 39.09 36.67 26.85 19.24 9.94 27.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 14.50 12.95 12.08 11.15 8.00 3.66 2.80 31.51%
Adjusted Per Share Value based on latest NOSH - 156,484
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 620.16 599.34 497.38 429.78 375.59 340.78 292.92 13.30%
EPS 39.24 33.53 34.62 31.96 23.01 16.48 8.51 28.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 13.5526 11.7144 10.70 9.7166 6.8544 3.1358 2.3985 33.44%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 11.78 12.70 9.15 5.04 5.01 4.70 4.08 -
P/RPS 1.78 1.92 1.63 1.02 1.14 1.18 1.19 6.93%
P/EPS 28.06 34.26 23.41 13.74 18.66 24.43 41.05 -6.14%
EY 3.56 2.92 4.27 7.28 5.36 4.09 2.44 6.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.98 0.76 0.45 0.63 1.28 1.46 -9.34%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 26/08/15 28/08/14 27/08/13 17/08/12 16/08/11 25/08/10 26/08/09 -
Price 10.18 12.98 9.72 6.37 4.70 4.16 4.60 -
P/RPS 1.53 1.96 1.73 1.29 1.07 1.05 1.35 2.10%
P/EPS 24.25 35.01 24.87 17.37 17.50 21.62 46.28 -10.20%
EY 4.12 2.86 4.02 5.76 5.71 4.63 2.16 11.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 1.00 0.80 0.57 0.59 1.14 1.64 -13.22%

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