[ALLIANZ] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -65.96%
YoY- -18.16%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 1,445,366 1,273,836 1,182,986 1,108,904 1,133,965 1,080,444 1,005,088 27.31%
PBT 12,263 60,778 53,210 16,872 50,279 47,257 43,668 -57.01%
Tax -14,873 -17,038 -15,010 -4,972 -15,318 -14,398 -16,864 -8.01%
NP -2,610 43,740 38,200 11,900 34,961 32,858 26,804 -
-
NP to SH -2,610 43,740 38,200 11,900 34,961 32,858 26,804 -
-
Tax Rate 121.28% 28.03% 28.21% 29.47% 30.47% 30.47% 38.62% -
Total Cost 1,447,976 1,230,096 1,144,786 1,097,004 1,099,004 1,047,585 978,284 29.78%
-
Net Worth 320,295 355,272 342,938 340,660 336,695 339,758 325,828 -1.13%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 3,079 - - - 27,427 - - -
Div Payout % 0.00% - - - 78.45% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 320,295 355,272 342,938 340,660 336,695 339,758 325,828 -1.13%
NOSH 153,988 153,797 153,784 154,145 153,742 153,736 153,692 0.12%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin -0.18% 3.43% 3.23% 1.07% 3.08% 3.04% 2.67% -
ROE -0.81% 12.31% 11.14% 3.49% 10.38% 9.67% 8.23% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 938.62 828.26 769.25 719.39 737.58 702.79 653.96 27.15%
EPS -1.70 28.44 24.84 7.72 22.74 21.37 17.44 -
DPS 2.00 0.00 0.00 0.00 17.84 0.00 0.00 -
NAPS 2.08 2.31 2.23 2.21 2.19 2.21 2.12 -1.25%
Adjusted Per Share Value based on latest NOSH - 154,145
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 811.62 715.30 664.29 622.69 636.76 606.71 564.39 27.31%
EPS -1.47 24.56 21.45 6.68 19.63 18.45 15.05 -
DPS 1.73 0.00 0.00 0.00 15.40 0.00 0.00 -
NAPS 1.7986 1.995 1.9257 1.9129 1.8907 1.9079 1.8296 -1.12%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 5.25 6.65 6.65 6.65 6.65 6.65 6.65 -
P/RPS 0.56 0.80 0.86 0.92 0.90 0.95 1.02 -32.87%
P/EPS -309.75 23.38 26.77 86.14 29.24 31.11 38.13 -
EY -0.32 4.28 3.74 1.16 3.42 3.21 2.62 -
DY 0.38 0.00 0.00 0.00 2.68 0.00 0.00 -
P/NAPS 2.52 2.88 2.98 3.01 3.04 3.01 3.14 -13.60%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 28/11/07 29/08/07 29/05/07 26/02/07 24/11/06 29/08/06 -
Price 3.50 5.45 6.65 6.65 6.65 6.65 6.65 -
P/RPS 0.37 0.66 0.86 0.92 0.90 0.95 1.02 -49.04%
P/EPS -206.50 19.16 26.77 86.14 29.24 31.11 38.13 -
EY -0.48 5.22 3.74 1.16 3.42 3.21 2.62 -
DY 0.57 0.00 0.00 0.00 2.68 0.00 0.00 -
P/NAPS 1.68 2.36 2.98 3.01 3.04 3.01 3.14 -34.01%

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