[ALLIANZ] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 65.1%
YoY- 16.77%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 1,238,193 626,255 2,221,616 1,603,469 1,014,406 488,412 1,898,867 -24.86%
PBT 79,356 35,746 176,969 94,047 54,444 29,134 112,311 -20.72%
Tax -26,577 -12,568 -58,112 -35,382 -18,911 -8,890 -41,583 -25.86%
NP 52,779 23,178 118,857 58,665 35,533 20,244 70,728 -17.77%
-
NP to SH 52,779 23,178 118,857 58,665 35,533 20,244 70,728 -17.77%
-
Tax Rate 33.49% 35.16% 32.84% 37.62% 34.73% 30.51% 37.02% -
Total Cost 1,185,414 603,077 2,102,759 1,544,804 978,873 468,168 1,828,139 -25.14%
-
Net Worth 563,181 534,048 504,661 444,641 430,889 421,493 387,719 28.34%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 3,077 - - - 3,077 -
Div Payout % - - 2.59% - - - 4.35% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 563,181 534,048 504,661 444,641 430,889 421,493 387,719 28.34%
NOSH 153,874 153,904 153,860 153,855 153,889 153,829 153,856 0.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 4.26% 3.70% 5.35% 3.66% 3.50% 4.14% 3.72% -
ROE 9.37% 4.34% 23.55% 13.19% 8.25% 4.80% 18.24% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 804.68 406.91 1,443.92 1,042.19 659.18 317.50 1,234.18 -24.86%
EPS 34.30 15.06 77.25 38.13 23.09 13.16 45.97 -17.77%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.00 -
NAPS 3.66 3.47 3.28 2.89 2.80 2.74 2.52 28.33%
Adjusted Per Share Value based on latest NOSH - 153,905
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 695.29 351.66 1,247.51 900.40 569.62 274.26 1,066.28 -24.86%
EPS 29.64 13.02 66.74 32.94 19.95 11.37 39.72 -17.77%
DPS 0.00 0.00 1.73 0.00 0.00 0.00 1.73 -
NAPS 3.1625 2.9989 2.8338 2.4968 2.4196 2.3668 2.1772 28.34%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 4.70 5.40 4.06 4.90 4.08 3.32 2.90 -
P/RPS 0.58 1.33 0.28 0.47 0.62 1.05 0.23 85.58%
P/EPS 13.70 35.86 5.26 12.85 17.67 25.23 6.31 67.91%
EY 7.30 2.79 19.03 7.78 5.66 3.96 15.85 -40.44%
DY 0.00 0.00 0.49 0.00 0.00 0.00 0.69 -
P/NAPS 1.28 1.56 1.24 1.70 1.46 1.21 1.15 7.42%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 26/05/10 25/02/10 23/11/09 26/08/09 20/05/09 26/02/09 -
Price 4.16 4.82 4.80 4.70 4.60 3.60 2.80 -
P/RPS 0.52 1.18 0.33 0.45 0.70 1.13 0.23 72.51%
P/EPS 12.13 32.01 6.21 12.33 19.92 27.36 6.09 58.50%
EY 8.25 3.12 16.09 8.11 5.02 3.66 16.42 -36.87%
DY 0.00 0.00 0.42 0.00 0.00 0.00 0.71 -
P/NAPS 1.14 1.39 1.46 1.63 1.64 1.31 1.11 1.79%

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