[ALLIANZ] YoY Quarter Result on 30-Jun-2015 [#2]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -4.32%
YoY- 17.01%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 1,306,772 1,193,797 1,148,446 1,113,620 1,076,235 893,145 771,757 9.16%
PBT 115,841 104,987 109,319 101,437 87,457 93,133 84,234 5.45%
Tax -25,971 -38,507 -33,030 -30,979 -27,242 -30,958 -26,851 -0.55%
NP 89,870 66,480 76,289 70,458 60,215 62,175 57,383 7.75%
-
NP to SH 89,870 66,480 76,289 70,458 60,215 62,175 57,383 7.75%
-
Tax Rate 22.42% 36.68% 30.21% 30.54% 31.15% 33.24% 31.88% -
Total Cost 1,216,902 1,127,317 1,072,157 1,043,162 1,016,020 830,970 714,374 9.27%
-
Net Worth 3,266,391 3,022,292 2,725,213 2,433,637 2,103,545 1,921,396 1,744,806 11.01%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 3,266,391 3,022,292 2,725,213 2,433,637 2,103,545 1,921,396 1,744,806 11.01%
NOSH 176,658 173,894 169,795 167,837 162,435 159,056 156,484 2.04%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 6.88% 5.57% 6.64% 6.33% 5.59% 6.96% 7.44% -
ROE 2.75% 2.20% 2.80% 2.90% 2.86% 3.24% 3.29% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 746.92 686.51 676.37 663.51 662.56 561.53 493.18 7.15%
EPS 51.37 38.23 44.93 41.98 37.07 39.09 36.67 5.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 18.67 17.38 16.05 14.50 12.95 12.08 11.15 8.96%
Adjusted Per Share Value based on latest NOSH - 167,837
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 727.73 664.81 639.56 620.16 599.34 497.38 429.78 9.16%
EPS 50.05 37.02 42.48 39.24 33.53 34.62 31.96 7.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 18.1902 16.8308 15.1764 13.5526 11.7144 10.70 9.7166 11.01%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 12.70 12.90 10.06 11.78 12.70 9.15 5.04 -
P/RPS 1.70 1.88 1.49 1.78 1.92 1.63 1.02 8.88%
P/EPS 24.72 33.74 22.39 28.06 34.26 23.41 13.74 10.27%
EY 4.04 2.96 4.47 3.56 2.92 4.27 7.28 -9.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.74 0.63 0.81 0.98 0.76 0.45 7.11%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 20/08/18 17/08/17 18/08/16 26/08/15 28/08/14 27/08/13 17/08/12 -
Price 12.60 14.52 10.22 10.18 12.98 9.72 6.37 -
P/RPS 1.69 2.12 1.51 1.53 1.96 1.73 1.29 4.60%
P/EPS 24.53 37.98 22.75 24.25 35.01 24.87 17.37 5.91%
EY 4.08 2.63 4.40 4.12 2.86 4.02 5.76 -5.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.84 0.64 0.70 1.00 0.80 0.57 2.72%

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