[ALLIANZ] YoY Quarter Result on 30-Jun-2017 [#2]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
17-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -1.03%
YoY- -12.86%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 1,404,105 1,366,015 1,306,772 1,193,797 1,148,446 1,113,620 1,076,235 4.52%
PBT 248,598 177,715 115,841 104,987 109,319 101,437 87,457 19.00%
Tax -80,866 -60,048 -25,971 -38,507 -33,030 -30,979 -27,242 19.86%
NP 167,732 117,667 89,870 66,480 76,289 70,458 60,215 18.59%
-
NP to SH 167,732 117,667 89,870 66,480 76,289 70,458 60,215 18.59%
-
Tax Rate 32.53% 33.79% 22.42% 36.68% 30.21% 30.54% 31.15% -
Total Cost 1,236,373 1,248,348 1,216,902 1,127,317 1,072,157 1,043,162 1,016,020 3.32%
-
Net Worth 3,965,873 3,628,616 3,266,391 3,022,292 2,725,213 2,433,637 2,103,545 11.13%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 3,965,873 3,628,616 3,266,391 3,022,292 2,725,213 2,433,637 2,103,545 11.13%
NOSH 176,888 176,767 176,658 173,894 169,795 167,837 162,435 1.42%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 11.95% 8.61% 6.88% 5.57% 6.64% 6.33% 5.59% -
ROE 4.23% 3.24% 2.75% 2.20% 2.80% 2.90% 2.86% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 793.77 772.86 746.92 686.51 676.37 663.51 662.56 3.05%
EPS 94.82 66.57 51.37 38.23 44.93 41.98 37.07 16.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 22.42 20.53 18.67 17.38 16.05 14.50 12.95 9.56%
Adjusted Per Share Value based on latest NOSH - 173,894
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 781.93 760.72 727.73 664.81 639.56 620.16 599.34 4.52%
EPS 93.41 65.53 50.05 37.02 42.48 39.24 33.53 18.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 22.0855 20.2073 18.1902 16.8308 15.1764 13.5526 11.7144 11.13%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 14.10 14.00 12.70 12.90 10.06 11.78 12.70 -
P/RPS 1.78 1.81 1.70 1.88 1.49 1.78 1.92 -1.25%
P/EPS 14.87 21.03 24.72 33.74 22.39 28.06 34.26 -12.97%
EY 6.73 4.76 4.04 2.96 4.47 3.56 2.92 14.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.68 0.68 0.74 0.63 0.81 0.98 -7.09%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 27/08/20 22/08/19 20/08/18 17/08/17 18/08/16 26/08/15 28/08/14 -
Price 13.48 13.80 12.60 14.52 10.22 10.18 12.98 -
P/RPS 1.70 1.79 1.69 2.12 1.51 1.53 1.96 -2.34%
P/EPS 14.22 20.73 24.53 37.98 22.75 24.25 35.01 -13.93%
EY 7.03 4.82 4.08 2.63 4.40 4.12 2.86 16.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.67 0.67 0.84 0.64 0.70 1.00 -8.15%

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