[ALLIANZ] QoQ Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 75.52%
YoY- 32.31%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 626,255 2,221,616 1,603,469 1,014,406 488,412 1,898,867 1,409,283 -41.79%
PBT 35,746 176,969 94,047 54,444 29,134 112,311 72,500 -37.61%
Tax -12,568 -58,112 -35,382 -18,911 -8,890 -41,583 -22,261 -31.71%
NP 23,178 118,857 58,665 35,533 20,244 70,728 50,239 -40.32%
-
NP to SH 23,178 118,857 58,665 35,533 20,244 70,728 50,239 -40.32%
-
Tax Rate 35.16% 32.84% 37.62% 34.73% 30.51% 37.02% 30.70% -
Total Cost 603,077 2,102,759 1,544,804 978,873 468,168 1,828,139 1,359,044 -41.85%
-
Net Worth 534,048 504,661 444,641 430,889 421,493 387,719 367,752 28.26%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 3,077 - - - 3,077 - -
Div Payout % - 2.59% - - - 4.35% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 534,048 504,661 444,641 430,889 421,493 387,719 367,752 28.26%
NOSH 153,904 153,860 153,855 153,889 153,829 153,856 153,871 0.01%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 3.70% 5.35% 3.66% 3.50% 4.14% 3.72% 3.56% -
ROE 4.34% 23.55% 13.19% 8.25% 4.80% 18.24% 13.66% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 406.91 1,443.92 1,042.19 659.18 317.50 1,234.18 915.88 -41.80%
EPS 15.06 77.25 38.13 23.09 13.16 45.97 32.65 -40.32%
DPS 0.00 2.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 3.47 3.28 2.89 2.80 2.74 2.52 2.39 28.24%
Adjusted Per Share Value based on latest NOSH - 153,822
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 348.75 1,237.19 892.95 564.91 271.99 1,057.46 784.81 -41.79%
EPS 12.91 66.19 32.67 19.79 11.27 39.39 27.98 -40.31%
DPS 0.00 1.71 0.00 0.00 0.00 1.71 0.00 -
NAPS 2.9741 2.8104 2.4762 2.3996 2.3472 2.1592 2.048 28.26%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 5.40 4.06 4.90 4.08 3.32 2.90 3.50 -
P/RPS 1.33 0.28 0.47 0.62 1.05 0.23 0.38 130.69%
P/EPS 35.86 5.26 12.85 17.67 25.23 6.31 10.72 123.83%
EY 2.79 19.03 7.78 5.66 3.96 15.85 9.33 -55.31%
DY 0.00 0.49 0.00 0.00 0.00 0.69 0.00 -
P/NAPS 1.56 1.24 1.70 1.46 1.21 1.15 1.46 4.51%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 25/02/10 23/11/09 26/08/09 20/05/09 26/02/09 28/11/08 -
Price 4.82 4.80 4.70 4.60 3.60 2.80 2.80 -
P/RPS 1.18 0.33 0.45 0.70 1.13 0.23 0.31 143.98%
P/EPS 32.01 6.21 12.33 19.92 27.36 6.09 8.58 140.73%
EY 3.12 16.09 8.11 5.02 3.66 16.42 11.66 -58.50%
DY 0.00 0.42 0.00 0.00 0.00 0.71 0.00 -
P/NAPS 1.39 1.46 1.63 1.64 1.31 1.11 1.17 12.18%

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