[ALLIANZ] YoY Quarter Result on 30-Sep-2018 [#3]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
22-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 11.14%
YoY- 47.91%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 1,584,546 1,530,803 1,418,593 1,301,578 1,188,389 1,152,180 1,135,434 5.70%
PBT 158,902 202,231 175,031 147,676 97,248 109,271 97,365 8.49%
Tax -43,747 -73,166 -32,219 -47,797 -29,722 -36,587 -18,857 15.04%
NP 115,155 129,065 142,812 99,879 67,526 72,684 78,508 6.58%
-
NP to SH 115,155 129,065 142,812 99,879 67,526 72,684 78,508 6.58%
-
Tax Rate 27.53% 36.18% 18.41% 32.37% 30.56% 33.48% 19.37% -
Total Cost 1,469,391 1,401,738 1,275,781 1,201,699 1,120,863 1,079,496 1,056,926 5.63%
-
Net Worth 4,249,041 4,121,509 3,788,212 3,414,808 3,094,723 2,807,783 2,489,073 9.31%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 4,249,041 4,121,509 3,788,212 3,414,808 3,094,723 2,807,783 2,489,073 9.31%
NOSH 177,508 176,888 176,767 176,658 174,350 169,347 167,501 0.97%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 7.27% 8.43% 10.07% 7.67% 5.68% 6.31% 6.91% -
ROE 2.71% 3.13% 3.77% 2.92% 2.18% 2.59% 3.15% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 893.89 865.40 802.88 736.78 681.61 680.36 677.86 4.71%
EPS 64.96 72.96 80.83 56.54 38.73 42.92 46.87 5.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 23.97 23.30 21.44 19.33 17.75 16.58 14.86 8.28%
Adjusted Per Share Value based on latest NOSH - 176,658
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 889.78 859.60 796.59 730.88 667.32 646.99 637.58 5.70%
EPS 64.66 72.47 80.19 56.09 37.92 40.81 44.08 6.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 23.8598 23.1437 21.2721 19.1753 17.3779 15.7666 13.977 9.31%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 12.78 13.66 13.84 12.80 14.04 10.10 10.60 -
P/RPS 1.43 1.58 1.72 1.74 2.06 1.48 1.56 -1.43%
P/EPS 19.67 18.72 17.12 22.64 36.25 23.53 22.62 -2.30%
EY 5.08 5.34 5.84 4.42 2.76 4.25 4.42 2.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.59 0.65 0.66 0.79 0.61 0.71 -4.75%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 24/11/21 26/11/20 27/11/19 22/11/18 22/11/17 29/11/16 20/11/15 -
Price 13.00 13.70 14.00 12.00 14.00 9.79 10.52 -
P/RPS 1.45 1.58 1.74 1.63 2.05 1.44 1.55 -1.10%
P/EPS 20.01 18.78 17.32 21.22 36.15 22.81 22.45 -1.89%
EY 5.00 5.33 5.77 4.71 2.77 4.38 4.46 1.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.59 0.65 0.62 0.79 0.59 0.71 -4.45%

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