[ALLIANZ] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -12.24%
YoY- 32.31%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 2,505,020 2,221,616 2,137,958 2,028,812 1,953,648 1,898,867 1,879,044 21.15%
PBT 142,984 176,969 125,396 108,888 116,536 112,311 96,666 29.85%
Tax -50,272 -58,112 -47,176 -37,822 -35,560 -41,583 -29,681 42.13%
NP 92,712 118,857 78,220 71,066 80,976 70,728 66,985 24.22%
-
NP to SH 92,712 118,857 78,220 71,066 80,976 70,728 66,985 24.22%
-
Tax Rate 35.16% 32.84% 37.62% 34.73% 30.51% 37.02% 30.70% -
Total Cost 2,412,308 2,102,759 2,059,738 1,957,746 1,872,672 1,828,139 1,812,058 21.03%
-
Net Worth 534,048 504,661 444,641 430,889 421,493 387,719 367,752 28.26%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 3,077 - - - 3,077 - -
Div Payout % - 2.59% - - - 4.35% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 534,048 504,661 444,641 430,889 421,493 387,719 367,752 28.26%
NOSH 153,904 153,860 153,855 153,889 153,829 153,856 153,871 0.01%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 3.70% 5.35% 3.66% 3.50% 4.14% 3.72% 3.56% -
ROE 17.36% 23.55% 17.59% 16.49% 19.21% 18.24% 18.21% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 1,627.65 1,443.92 1,389.59 1,318.36 1,270.01 1,234.18 1,221.18 21.13%
EPS 60.24 77.25 50.84 46.18 52.64 45.97 43.53 24.20%
DPS 0.00 2.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 3.47 3.28 2.89 2.80 2.74 2.52 2.39 28.24%
Adjusted Per Share Value based on latest NOSH - 153,822
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 1,395.02 1,237.19 1,190.60 1,129.82 1,087.96 1,057.46 1,046.42 21.15%
EPS 51.63 66.19 43.56 39.58 45.09 39.39 37.30 24.22%
DPS 0.00 1.71 0.00 0.00 0.00 1.71 0.00 -
NAPS 2.9741 2.8104 2.4762 2.3996 2.3472 2.1592 2.048 28.26%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 5.40 4.06 4.90 4.08 3.32 2.90 3.50 -
P/RPS 0.33 0.28 0.35 0.31 0.26 0.23 0.29 9.00%
P/EPS 8.96 5.26 9.64 8.83 6.31 6.31 8.04 7.49%
EY 11.16 19.03 10.38 11.32 15.86 15.85 12.44 -6.98%
DY 0.00 0.49 0.00 0.00 0.00 0.69 0.00 -
P/NAPS 1.56 1.24 1.70 1.46 1.21 1.15 1.46 4.51%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 25/02/10 23/11/09 26/08/09 20/05/09 26/02/09 28/11/08 -
Price 4.82 4.80 4.70 4.60 3.60 2.80 2.80 -
P/RPS 0.30 0.33 0.34 0.35 0.28 0.23 0.23 19.39%
P/EPS 8.00 6.21 9.24 9.96 6.84 6.09 6.43 15.69%
EY 12.50 16.09 10.82 10.04 14.62 16.42 15.55 -13.55%
DY 0.00 0.42 0.00 0.00 0.00 0.71 0.00 -
P/NAPS 1.39 1.46 1.63 1.64 1.31 1.11 1.17 12.18%

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