[ALLIANZ] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -12.35%
YoY--%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 836,236 820,592 875,724 1,031,638 710,226 641,386 625,620 21.32%
PBT 58,332 72,148 10,680 30,034 30,216 50,860 55,645 3.19%
Tax -7,788 -7,634 -3,020 -10,529 -7,962 -8,761 -5,488 26.25%
NP 50,544 64,514 7,660 19,505 22,254 42,099 50,157 0.51%
-
NP to SH 50,544 64,514 7,660 19,505 22,254 42,099 50,157 0.51%
-
Tax Rate 13.35% 10.58% 28.28% 35.06% 26.35% 17.23% 9.86% -
Total Cost 785,692 756,078 868,064 1,012,133 687,972 599,287 575,462 23.04%
-
Net Worth 261,434 255,226 225,204 108,278 87,960 148,940 143,966 48.79%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 261,434 255,226 225,204 108,278 87,960 148,940 143,966 48.79%
NOSH 153,784 153,751 153,200 74,163 58,252 54,959 54,948 98.47%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 6.04% 7.86% 0.87% 1.89% 3.13% 6.56% 8.02% -
ROE 19.33% 25.28% 3.40% 18.01% 25.30% 28.27% 34.84% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 543.77 533.71 571.62 1,391.03 1,219.23 1,167.02 1,138.55 -38.87%
EPS 32.87 41.96 5.00 26.30 38.20 76.60 91.28 -49.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.70 1.66 1.47 1.46 1.51 2.71 2.62 -25.03%
Adjusted Per Share Value based on latest NOSH - 74,144
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 469.57 460.79 491.75 579.30 398.82 360.16 351.31 21.31%
EPS 28.38 36.23 4.30 10.95 12.50 23.64 28.17 0.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.468 1.4332 1.2646 0.608 0.4939 0.8363 0.8084 48.79%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 04/09/01 04/09/01 04/09/01 04/09/01 -
Price 6.65 6.65 6.65 6.65 6.65 6.65 6.65 -
P/RPS 1.22 1.25 1.16 0.48 0.55 0.00 0.00 -
P/EPS 20.23 15.85 133.00 25.29 17.41 0.00 0.00 -
EY 4.94 6.31 0.75 3.95 5.74 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.91 4.01 4.52 4.55 4.40 3.33 3.33 11.28%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 21/08/03 29/05/03 26/02/03 04/09/01 04/09/01 04/09/01 -
Price 6.65 6.65 6.65 6.65 6.65 6.65 6.65 -
P/RPS 1.22 1.25 1.16 0.48 0.55 0.00 0.00 -
P/EPS 20.23 15.85 133.00 25.29 17.41 0.00 0.00 -
EY 4.94 6.31 0.75 3.95 5.74 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.91 4.01 4.52 4.55 4.40 3.33 3.33 11.28%

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