[ALLIANZ] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 5.59%
YoY- 2809.89%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 2,137,958 2,028,812 1,953,648 1,898,867 1,879,044 1,794,166 1,595,316 21.53%
PBT 125,396 108,888 116,536 112,311 96,666 80,226 103,720 13.47%
Tax -47,176 -37,822 -35,560 -41,583 -29,681 -26,514 -32,984 26.91%
NP 78,220 71,066 80,976 70,728 66,985 53,712 70,736 6.92%
-
NP to SH 78,220 71,066 80,976 70,728 66,985 53,712 70,736 6.92%
-
Tax Rate 37.62% 34.73% 30.51% 37.02% 30.70% 33.05% 31.80% -
Total Cost 2,059,738 1,957,746 1,872,672 1,828,139 1,812,058 1,740,454 1,524,580 22.18%
-
Net Worth 444,641 430,889 421,493 387,719 367,752 344,741 337,057 20.26%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 3,077 - - - -
Div Payout % - - - 4.35% - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 444,641 430,889 421,493 387,719 367,752 344,741 337,057 20.26%
NOSH 153,855 153,889 153,829 153,856 153,871 153,902 153,907 -0.02%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 3.66% 3.50% 4.14% 3.72% 3.56% 2.99% 4.43% -
ROE 17.59% 16.49% 19.21% 18.24% 18.21% 15.58% 20.99% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 1,389.59 1,318.36 1,270.01 1,234.18 1,221.18 1,165.78 1,036.54 21.55%
EPS 50.84 46.18 52.64 45.97 43.53 34.90 45.96 6.95%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 2.89 2.80 2.74 2.52 2.39 2.24 2.19 20.28%
Adjusted Per Share Value based on latest NOSH - 153,843
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 1,200.54 1,139.25 1,097.04 1,066.28 1,055.15 1,007.48 895.82 21.53%
EPS 43.92 39.91 45.47 39.72 37.61 30.16 39.72 6.92%
DPS 0.00 0.00 0.00 1.73 0.00 0.00 0.00 -
NAPS 2.4968 2.4196 2.3668 2.1772 2.0651 1.9358 1.8927 20.26%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 4.90 4.08 3.32 2.90 3.50 3.56 3.00 -
P/RPS 0.35 0.31 0.26 0.23 0.29 0.31 0.29 13.34%
P/EPS 9.64 8.83 6.31 6.31 8.04 10.20 6.53 29.62%
EY 10.38 11.32 15.86 15.85 12.44 9.80 15.32 -22.83%
DY 0.00 0.00 0.00 0.69 0.00 0.00 0.00 -
P/NAPS 1.70 1.46 1.21 1.15 1.46 1.59 1.37 15.45%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 23/11/09 26/08/09 20/05/09 26/02/09 28/11/08 28/08/08 26/05/08 -
Price 4.70 4.60 3.60 2.80 2.80 3.50 3.80 -
P/RPS 0.34 0.35 0.28 0.23 0.23 0.30 0.37 -5.47%
P/EPS 9.24 9.96 6.84 6.09 6.43 10.03 8.27 7.66%
EY 10.82 10.04 14.62 16.42 15.55 9.97 12.09 -7.12%
DY 0.00 0.00 0.00 0.71 0.00 0.00 0.00 -
P/NAPS 1.63 1.64 1.31 1.11 1.17 1.56 1.74 -4.25%

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