[ALLIANZ] YoY Quarter Result on 30-Sep-2016 [#3]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -4.73%
YoY- -7.42%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 1,418,593 1,301,578 1,188,389 1,152,180 1,135,434 1,058,334 962,317 6.67%
PBT 175,031 147,676 97,248 109,271 97,365 112,058 98,731 10.00%
Tax -32,219 -47,797 -29,722 -36,587 -18,857 -33,640 -24,578 4.61%
NP 142,812 99,879 67,526 72,684 78,508 78,418 74,153 11.53%
-
NP to SH 142,812 99,879 67,526 72,684 78,508 78,418 74,153 11.53%
-
Tax Rate 18.41% 32.37% 30.56% 33.48% 19.37% 30.02% 24.89% -
Total Cost 1,275,781 1,201,699 1,120,863 1,079,496 1,056,926 979,916 888,164 6.21%
-
Net Worth 3,788,212 3,414,808 3,094,723 2,807,783 2,489,073 2,161,810 1,988,808 11.33%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 3,788,212 3,414,808 3,094,723 2,807,783 2,489,073 2,161,810 1,988,808 11.33%
NOSH 176,767 176,658 174,350 169,347 167,501 161,088 159,743 1.70%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 10.07% 7.67% 5.68% 6.31% 6.91% 7.41% 7.71% -
ROE 3.77% 2.92% 2.18% 2.59% 3.15% 3.63% 3.73% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 802.88 736.78 681.61 680.36 677.86 656.99 602.41 4.90%
EPS 80.83 56.54 38.73 42.92 46.87 48.68 46.42 9.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 21.44 19.33 17.75 16.58 14.86 13.42 12.45 9.47%
Adjusted Per Share Value based on latest NOSH - 169,347
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 790.00 724.83 661.80 641.64 632.31 589.37 535.90 6.67%
EPS 79.53 55.62 37.60 40.48 43.72 43.67 41.29 11.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 21.0961 19.0167 17.2342 15.6362 13.8614 12.0389 11.0754 11.33%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 13.84 12.80 14.04 10.10 10.60 11.92 10.48 -
P/RPS 1.72 1.74 2.06 1.48 1.56 1.81 1.74 -0.19%
P/EPS 17.12 22.64 36.25 23.53 22.62 24.49 22.58 -4.50%
EY 5.84 4.42 2.76 4.25 4.42 4.08 4.43 4.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.66 0.79 0.61 0.71 0.89 0.84 -4.18%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 27/11/19 22/11/18 22/11/17 29/11/16 20/11/15 21/11/14 22/11/13 -
Price 14.00 12.00 14.00 9.79 10.52 12.00 9.95 -
P/RPS 1.74 1.63 2.05 1.44 1.55 1.83 1.65 0.88%
P/EPS 17.32 21.22 36.15 22.81 22.45 24.65 21.43 -3.48%
EY 5.77 4.71 2.77 4.38 4.46 4.06 4.67 3.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.62 0.79 0.59 0.71 0.89 0.80 -3.39%

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