[ALLIANZ] YoY TTM Result on 31-Dec-2014 [#4]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 8.5%
YoY- 24.37%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 4,800,990 4,678,894 4,519,373 4,376,184 3,649,389 3,147,599 2,751,664 9.71%
PBT 437,283 454,591 438,221 423,530 339,231 297,779 248,791 9.84%
Tax -149,321 -142,460 -129,350 -127,628 -101,310 -90,174 -85,155 9.80%
NP 287,962 312,131 308,871 295,902 237,921 207,605 163,636 9.86%
-
NP to SH 287,962 312,131 308,871 295,902 237,921 207,605 163,636 9.86%
-
Tax Rate 34.15% 31.34% 29.52% 30.13% 29.86% 30.28% 34.23% -
Total Cost 4,513,028 4,366,763 4,210,502 4,080,282 3,411,468 2,939,994 2,588,028 9.70%
-
Net Worth 3,120,801 2,817,472 2,592,945 2,197,965 2,001,065 1,818,723 1,372,592 14.65%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 20,851 15,293 10,887 8,039 3,973 10,191 8,096 17.06%
Div Payout % 7.24% 4.90% 3.52% 2.72% 1.67% 4.91% 4.95% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 3,120,801 2,817,472 2,592,945 2,197,965 2,001,065 1,818,723 1,372,592 14.65%
NOSH 174,582 169,932 167,502 160,787 158,940 156,786 154,223 2.08%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 6.00% 6.67% 6.83% 6.76% 6.52% 6.60% 5.95% -
ROE 9.23% 11.08% 11.91% 13.46% 11.89% 11.41% 11.92% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 2,762.94 2,753.39 2,698.09 2,721.72 2,296.07 2,007.57 1,784.20 7.55%
EPS 165.72 183.68 184.40 184.03 149.69 132.41 106.10 7.70%
DPS 12.00 9.00 6.50 5.00 2.50 6.50 5.25 14.75%
NAPS 17.96 16.58 15.48 13.67 12.59 11.60 8.90 12.40%
Adjusted Per Share Value based on latest NOSH - 160,787
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 2,673.62 2,605.62 2,516.79 2,437.05 2,032.30 1,752.86 1,532.37 9.71%
EPS 160.36 173.82 172.01 164.78 132.50 115.61 91.13 9.86%
DPS 11.61 8.52 6.06 4.48 2.21 5.68 4.51 17.05%
NAPS 17.3794 15.6902 14.4398 12.2402 11.1437 10.1283 7.6438 14.65%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 13.50 10.20 10.50 11.42 12.10 7.05 4.75 -
P/RPS 0.49 0.37 0.39 0.42 0.53 0.35 0.27 10.43%
P/EPS 8.15 5.55 5.69 6.21 8.08 5.32 4.48 10.47%
EY 12.28 18.01 17.56 16.11 12.37 18.78 22.34 -9.48%
DY 0.89 0.88 0.62 0.44 0.21 0.92 1.11 -3.61%
P/NAPS 0.75 0.62 0.68 0.84 0.96 0.61 0.53 5.95%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 22/02/18 24/02/17 26/02/16 27/02/15 28/02/14 22/02/13 24/02/12 -
Price 13.10 11.22 9.93 12.30 11.60 7.60 4.98 -
P/RPS 0.47 0.41 0.37 0.45 0.51 0.38 0.28 9.00%
P/EPS 7.90 6.11 5.39 6.68 7.75 5.74 4.69 9.07%
EY 12.65 16.37 18.57 14.96 12.90 17.42 21.31 -8.31%
DY 0.92 0.80 0.65 0.41 0.22 0.86 1.05 -2.17%
P/NAPS 0.73 0.68 0.64 0.90 0.92 0.66 0.56 4.51%

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