[ALLIANZ] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 24.71%
YoY- 53.14%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 2,028,812 1,953,648 1,898,867 1,879,044 1,794,166 1,595,316 1,445,366 25.39%
PBT 108,888 116,536 112,311 96,666 80,226 103,720 12,263 329.37%
Tax -37,822 -35,560 -41,583 -29,681 -26,514 -32,984 -14,873 86.41%
NP 71,066 80,976 70,728 66,985 53,712 70,736 -2,610 -
-
NP to SH 71,066 80,976 70,728 66,985 53,712 70,736 -2,610 -
-
Tax Rate 34.73% 30.51% 37.02% 30.70% 33.05% 31.80% 121.28% -
Total Cost 1,957,746 1,872,672 1,828,139 1,812,058 1,740,454 1,524,580 1,447,976 22.29%
-
Net Worth 430,889 421,493 387,719 367,752 344,741 337,057 320,295 21.88%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 3,077 - - - 3,079 -
Div Payout % - - 4.35% - - - 0.00% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 430,889 421,493 387,719 367,752 344,741 337,057 320,295 21.88%
NOSH 153,889 153,829 153,856 153,871 153,902 153,907 153,988 -0.04%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 3.50% 4.14% 3.72% 3.56% 2.99% 4.43% -0.18% -
ROE 16.49% 19.21% 18.24% 18.21% 15.58% 20.99% -0.81% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 1,318.36 1,270.01 1,234.18 1,221.18 1,165.78 1,036.54 938.62 25.44%
EPS 46.18 52.64 45.97 43.53 34.90 45.96 -1.70 -
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.00 -
NAPS 2.80 2.74 2.52 2.39 2.24 2.19 2.08 21.93%
Adjusted Per Share Value based on latest NOSH - 153,822
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 1,129.82 1,087.96 1,057.46 1,046.42 999.15 888.41 804.91 25.39%
EPS 39.58 45.09 39.39 37.30 29.91 39.39 -1.45 -
DPS 0.00 0.00 1.71 0.00 0.00 0.00 1.72 -
NAPS 2.3996 2.3472 2.1592 2.048 1.9198 1.877 1.7837 21.88%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 4.08 3.32 2.90 3.50 3.56 3.00 5.25 -
P/RPS 0.31 0.26 0.23 0.29 0.31 0.29 0.56 -32.60%
P/EPS 8.83 6.31 6.31 8.04 10.20 6.53 -309.75 -
EY 11.32 15.86 15.85 12.44 9.80 15.32 -0.32 -
DY 0.00 0.00 0.69 0.00 0.00 0.00 0.38 -
P/NAPS 1.46 1.21 1.15 1.46 1.59 1.37 2.52 -30.52%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 26/08/09 20/05/09 26/02/09 28/11/08 28/08/08 26/05/08 29/02/08 -
Price 4.60 3.60 2.80 2.80 3.50 3.80 3.50 -
P/RPS 0.35 0.28 0.23 0.23 0.30 0.37 0.37 -3.64%
P/EPS 9.96 6.84 6.09 6.43 10.03 8.27 -206.50 -
EY 10.04 14.62 16.42 15.55 9.97 12.09 -0.48 -
DY 0.00 0.00 0.71 0.00 0.00 0.00 0.57 -
P/NAPS 1.64 1.31 1.11 1.17 1.56 1.74 1.68 -1.59%

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