[ALLIANZ] QoQ Cumulative 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- -24.87%
YoY--%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 627,177 410,296 218,931 1,031,638 828,598 641,386 469,215 21.32%
PBT 43,749 36,074 2,670 30,034 35,252 50,860 41,734 3.19%
Tax -5,841 -3,817 -755 -10,529 -9,289 -8,761 -4,116 26.25%
NP 37,908 32,257 1,915 19,505 25,963 42,099 37,618 0.51%
-
NP to SH 37,908 32,257 1,915 19,505 25,963 42,099 37,618 0.51%
-
Tax Rate 13.35% 10.58% 28.28% 35.06% 26.35% 17.23% 9.86% -
Total Cost 589,269 378,039 217,016 1,012,133 802,635 599,287 431,597 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 14.50% 12.64% 0.85% 18.01% 29.52% 28.27% 26.13% -
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 407.83 266.86 142.91 1,391.03 1,422.43 1,167.02 853.91 -38.87%
EPS 24.65 20.98 1.25 26.30 44.57 76.60 68.46 -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 352.18 230.39 122.94 579.30 465.29 360.16 263.48 21.32%
EPS 21.29 18.11 1.08 10.95 14.58 23.64 21.12 0.53%
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 1.63 2.49 4.65 0.48 0.47 0.00 0.00 -
P/EPS 26.98 31.70 532.00 25.29 14.92 0.00 0.00 -
EY 3.71 3.15 0.19 3.95 6.70 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 1.63 2.49 4.65 0.48 0.47 0.00 0.00 -
P/EPS 26.98 31.70 532.00 25.29 14.92 0.00 0.00 -
EY 3.71 3.15 0.19 3.95 6.70 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