[ALLIANZ] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 10.91%
YoY- 115.56%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 811,800 575,990 324,203 868,172 627,177 410,296 218,931 138.99%
PBT 41,088 23,079 10,384 60,342 43,749 36,074 2,670 515.61%
Tax -10,366 -5,244 -1,952 -18,297 -5,841 -3,817 -755 470.65%
NP 30,722 17,835 8,432 42,045 37,908 32,257 1,915 532.88%
-
NP to SH 30,722 17,835 8,432 42,045 37,908 32,257 1,915 532.88%
-
Tax Rate 25.23% 22.72% 18.80% 30.32% 13.35% 10.58% 28.28% -
Total Cost 781,078 558,155 315,771 826,127 589,269 378,039 217,016 134.30%
-
Net Worth 298,301 287,512 276,963 269,124 261,434 255,226 225,204 20.54%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 298,301 287,512 276,963 269,124 261,434 255,226 225,204 20.54%
NOSH 153,763 153,749 153,868 153,785 153,784 153,751 153,200 0.24%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 3.78% 3.10% 2.60% 4.84% 6.04% 7.86% 0.87% -
ROE 10.30% 6.20% 3.04% 15.62% 14.50% 12.64% 0.85% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 527.95 374.63 210.70 564.53 407.83 266.86 142.91 138.40%
EPS 19.98 11.60 5.48 27.34 24.65 20.98 1.25 531.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.94 1.87 1.80 1.75 1.70 1.66 1.47 20.25%
Adjusted Per Share Value based on latest NOSH - 153,791
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 452.08 320.76 180.54 483.47 349.27 228.49 121.92 138.99%
EPS 17.11 9.93 4.70 23.41 21.11 17.96 1.07 531.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6612 1.6011 1.5424 1.4987 1.4559 1.4213 1.2541 20.55%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 6.65 6.65 6.65 6.65 6.65 6.65 6.65 -
P/RPS 1.26 1.78 3.16 1.18 1.63 2.49 4.65 -58.02%
P/EPS 33.28 57.33 121.35 24.32 26.98 31.70 532.00 -84.16%
EY 3.00 1.74 0.82 4.11 3.71 3.15 0.19 526.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.43 3.56 3.69 3.80 3.91 4.01 4.52 -16.76%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 18/11/04 26/08/04 28/05/04 26/02/04 20/11/03 21/08/03 29/05/03 -
Price 6.65 6.65 6.65 6.65 6.65 6.65 6.65 -
P/RPS 1.26 1.78 3.16 1.18 1.63 2.49 4.65 -58.02%
P/EPS 33.28 57.33 121.35 24.32 26.98 31.70 532.00 -84.16%
EY 3.00 1.74 0.82 4.11 3.71 3.15 0.19 526.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.43 3.56 3.69 3.80 3.91 4.01 4.52 -16.76%

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