[ALLIANZ] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 102.6%
YoY- 68.05%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 1,845,242 1,238,193 626,255 2,221,616 1,603,469 1,014,406 488,412 142.37%
PBT 129,735 79,356 35,746 176,969 94,047 54,444 29,134 170.42%
Tax -42,289 -26,577 -12,568 -58,112 -35,382 -18,911 -8,890 182.57%
NP 87,446 52,779 23,178 118,857 58,665 35,533 20,244 164.99%
-
NP to SH 87,446 52,779 23,178 118,857 58,665 35,533 20,244 164.99%
-
Tax Rate 32.60% 33.49% 35.16% 32.84% 37.62% 34.73% 30.51% -
Total Cost 1,757,796 1,185,414 603,077 2,102,759 1,544,804 978,873 468,168 141.37%
-
Net Worth 1,214,057 563,181 534,048 504,661 444,641 430,889 421,493 102.31%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 3,077 - - - -
Div Payout % - - - 2.59% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 1,214,057 563,181 534,048 504,661 444,641 430,889 421,493 102.31%
NOSH 153,872 153,874 153,904 153,860 153,855 153,889 153,829 0.01%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 4.74% 4.26% 3.70% 5.35% 3.66% 3.50% 4.14% -
ROE 7.20% 9.37% 4.34% 23.55% 13.19% 8.25% 4.80% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 1,199.20 804.68 406.91 1,443.92 1,042.19 659.18 317.50 142.33%
EPS 56.83 34.30 15.06 77.25 38.13 23.09 13.16 164.94%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 7.89 3.66 3.47 3.28 2.89 2.80 2.74 102.27%
Adjusted Per Share Value based on latest NOSH - 153,865
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 1,036.17 695.29 351.66 1,247.51 900.40 569.62 274.26 142.37%
EPS 49.10 29.64 13.02 66.74 32.94 19.95 11.37 164.94%
DPS 0.00 0.00 0.00 1.73 0.00 0.00 0.00 -
NAPS 6.8173 3.1625 2.9989 2.8338 2.4968 2.4196 2.3668 102.31%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 4.18 4.70 5.40 4.06 4.90 4.08 3.32 -
P/RPS 0.35 0.58 1.33 0.28 0.47 0.62 1.05 -51.89%
P/EPS 7.36 13.70 35.86 5.26 12.85 17.67 25.23 -55.98%
EY 13.60 7.30 2.79 19.03 7.78 5.66 3.96 127.45%
DY 0.00 0.00 0.00 0.49 0.00 0.00 0.00 -
P/NAPS 0.53 1.28 1.56 1.24 1.70 1.46 1.21 -42.29%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 25/08/10 26/05/10 25/02/10 23/11/09 26/08/09 20/05/09 -
Price 4.09 4.16 4.82 4.80 4.70 4.60 3.60 -
P/RPS 0.34 0.52 1.18 0.33 0.45 0.70 1.13 -55.06%
P/EPS 7.20 12.13 32.01 6.21 12.33 19.92 27.36 -58.90%
EY 13.89 8.25 3.12 16.09 8.11 5.02 3.66 143.10%
DY 0.00 0.00 0.00 0.42 0.00 0.00 0.00 -
P/NAPS 0.52 1.14 1.39 1.46 1.63 1.64 1.31 -45.95%

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