[ALLIANZ] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 14.5%
YoY- 33.12%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 1,794,166 1,595,316 1,445,366 1,273,836 1,182,986 1,108,904 1,133,965 35.81%
PBT 80,226 103,720 12,263 60,778 53,210 16,872 50,279 36.58%
Tax -26,514 -32,984 -14,873 -17,038 -15,010 -4,972 -15,318 44.20%
NP 53,712 70,736 -2,610 43,740 38,200 11,900 34,961 33.17%
-
NP to SH 53,712 70,736 -2,610 43,740 38,200 11,900 34,961 33.17%
-
Tax Rate 33.05% 31.80% 121.28% 28.03% 28.21% 29.47% 30.47% -
Total Cost 1,740,454 1,524,580 1,447,976 1,230,096 1,144,786 1,097,004 1,099,004 35.90%
-
Net Worth 344,741 337,057 320,295 355,272 342,938 340,660 336,695 1.58%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 3,079 - - - 27,427 -
Div Payout % - - 0.00% - - - 78.45% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 344,741 337,057 320,295 355,272 342,938 340,660 336,695 1.58%
NOSH 153,902 153,907 153,988 153,797 153,784 154,145 153,742 0.06%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 2.99% 4.43% -0.18% 3.43% 3.23% 1.07% 3.08% -
ROE 15.58% 20.99% -0.81% 12.31% 11.14% 3.49% 10.38% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 1,165.78 1,036.54 938.62 828.26 769.25 719.39 737.58 35.72%
EPS 34.90 45.96 -1.70 28.44 24.84 7.72 22.74 33.08%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 17.84 -
NAPS 2.24 2.19 2.08 2.31 2.23 2.21 2.19 1.51%
Adjusted Per Share Value based on latest NOSH - 153,815
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 999.15 888.41 804.91 709.38 658.79 617.54 631.49 35.82%
EPS 29.91 39.39 -1.45 24.36 21.27 6.63 19.47 33.17%
DPS 0.00 0.00 1.72 0.00 0.00 0.00 15.27 -
NAPS 1.9198 1.877 1.7837 1.9785 1.9098 1.8971 1.875 1.58%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 3.56 3.00 5.25 6.65 6.65 6.65 6.65 -
P/RPS 0.31 0.29 0.56 0.80 0.86 0.92 0.90 -50.89%
P/EPS 10.20 6.53 -309.75 23.38 26.77 86.14 29.24 -50.47%
EY 9.80 15.32 -0.32 4.28 3.74 1.16 3.42 101.87%
DY 0.00 0.00 0.38 0.00 0.00 0.00 2.68 -
P/NAPS 1.59 1.37 2.52 2.88 2.98 3.01 3.04 -35.11%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 26/05/08 29/02/08 28/11/07 29/08/07 29/05/07 26/02/07 -
Price 3.50 3.80 3.50 5.45 6.65 6.65 6.65 -
P/RPS 0.30 0.37 0.37 0.66 0.86 0.92 0.90 -51.95%
P/EPS 10.03 8.27 -206.50 19.16 26.77 86.14 29.24 -51.02%
EY 9.97 12.09 -0.48 5.22 3.74 1.16 3.42 104.20%
DY 0.00 0.00 0.57 0.00 0.00 0.00 2.68 -
P/NAPS 1.56 1.74 1.68 2.36 2.98 3.01 3.04 -35.92%

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