[ALLIANZ] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 41.86%
YoY- 719.91%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 955,377 591,493 277,226 1,133,965 810,333 502,544 226,852 160.56%
PBT 45,584 26,605 4,218 50,279 35,443 21,834 11,092 156.34%
Tax -12,779 -7,505 -1,243 -15,318 -10,799 -8,432 -7,457 43.15%
NP 32,805 19,100 2,975 34,961 24,644 13,402 3,635 332.88%
-
NP to SH 32,805 19,100 2,975 34,961 24,644 13,402 3,635 332.88%
-
Tax Rate 28.03% 28.21% 29.47% 30.47% 30.47% 38.62% 67.23% -
Total Cost 922,572 572,393 274,251 1,099,004 785,689 489,142 223,217 157.32%
-
Net Worth 355,272 342,938 340,660 336,695 339,758 325,828 320,372 7.12%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 27,427 - - - -
Div Payout % - - - 78.45% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 355,272 342,938 340,660 336,695 339,758 325,828 320,372 7.12%
NOSH 153,797 153,784 154,145 153,742 153,736 153,692 154,025 -0.09%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 3.43% 3.23% 1.07% 3.08% 3.04% 2.67% 1.60% -
ROE 9.23% 5.57% 0.87% 10.38% 7.25% 4.11% 1.13% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 621.19 384.63 179.85 737.58 527.09 326.98 147.28 160.81%
EPS 21.33 12.42 1.93 22.74 16.03 8.72 2.36 333.31%
DPS 0.00 0.00 0.00 17.84 0.00 0.00 0.00 -
NAPS 2.31 2.23 2.21 2.19 2.21 2.12 2.08 7.23%
Adjusted Per Share Value based on latest NOSH - 153,755
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 532.04 329.40 154.38 631.49 451.26 279.86 126.33 160.56%
EPS 18.27 10.64 1.66 19.47 13.72 7.46 2.02 333.52%
DPS 0.00 0.00 0.00 15.27 0.00 0.00 0.00 -
NAPS 1.9785 1.9098 1.8971 1.875 1.8921 1.8145 1.7841 7.13%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 6.65 6.65 6.65 6.65 6.65 6.65 6.65 -
P/RPS 1.07 1.73 3.70 0.90 1.26 2.03 4.52 -61.69%
P/EPS 31.18 53.54 344.56 29.24 41.48 76.26 281.78 -76.92%
EY 3.21 1.87 0.29 3.42 2.41 1.31 0.35 337.56%
DY 0.00 0.00 0.00 2.68 0.00 0.00 0.00 -
P/NAPS 2.88 2.98 3.01 3.04 3.01 3.14 3.20 -6.77%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/11/07 29/08/07 29/05/07 26/02/07 24/11/06 29/08/06 31/05/06 -
Price 5.45 6.65 6.65 6.65 6.65 6.65 6.65 -
P/RPS 0.88 1.73 3.70 0.90 1.26 2.03 4.52 -66.37%
P/EPS 25.55 53.54 344.56 29.24 41.48 76.26 281.78 -79.78%
EY 3.91 1.87 0.29 3.42 2.41 1.31 0.35 399.00%
DY 0.00 0.00 0.00 2.68 0.00 0.00 0.00 -
P/NAPS 2.36 2.98 3.01 3.04 3.01 3.14 3.20 -18.35%

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