[ALLIANZ] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -105.51%
YoY- -134.0%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 1,064,014 754,246 497,967 214,167 1,046,930 811,800 575,990 50.38%
PBT 2,213 -3,788 -614 -3,216 54,090 41,088 23,079 -78.96%
Tax 2,051 4,043 3,136 349 -2,098 -10,366 -5,244 -
NP 4,264 255 2,522 -2,867 51,992 30,722 17,835 -61.37%
-
NP to SH 4,264 255 2,522 -2,867 51,992 30,722 17,835 -61.37%
-
Tax Rate -92.68% - - - 3.88% 25.23% 22.72% -
Total Cost 1,059,750 753,991 495,445 217,034 994,938 781,078 558,155 53.15%
-
Net Worth 317,031 299,999 309,098 319,069 319,856 298,301 287,512 6.71%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 5,386 - - - - - - -
Div Payout % 126.32% - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 317,031 299,999 309,098 319,069 319,856 298,301 287,512 6.71%
NOSH 153,898 149,999 153,780 154,139 153,776 153,763 153,749 0.06%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 0.40% 0.03% 0.51% -1.34% 4.97% 3.78% 3.10% -
ROE 1.34% 0.09% 0.82% -0.90% 16.25% 10.30% 6.20% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 691.37 502.83 323.82 138.94 680.81 527.95 374.63 50.28%
EPS 2.77 0.17 1.64 -1.86 33.81 19.98 11.60 -61.40%
DPS 3.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.06 2.00 2.01 2.07 2.08 1.94 1.87 6.64%
Adjusted Per Share Value based on latest NOSH - 154,139
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 592.54 420.03 277.31 119.27 583.02 452.08 320.76 50.38%
EPS 2.37 0.14 1.40 -1.60 28.95 17.11 9.93 -61.42%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7655 1.6707 1.7213 1.7769 1.7812 1.6612 1.6011 6.71%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 6.65 6.65 6.65 6.65 6.65 6.65 6.65 -
P/RPS 0.96 1.32 2.05 4.79 0.98 1.26 1.78 -33.66%
P/EPS 240.02 3,911.77 405.49 -357.53 19.67 33.28 57.33 159.08%
EY 0.42 0.03 0.25 -0.28 5.08 3.00 1.74 -61.13%
DY 0.53 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.23 3.33 3.31 3.21 3.20 3.43 3.56 -6.26%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 23/02/06 29/11/05 23/08/05 30/05/05 25/03/05 18/11/04 26/08/04 -
Price 6.65 6.65 6.65 6.65 6.65 6.65 6.65 -
P/RPS 0.96 1.32 2.05 4.79 0.98 1.26 1.78 -33.66%
P/EPS 240.02 3,911.77 405.49 -357.53 19.67 33.28 57.33 159.08%
EY 0.42 0.03 0.25 -0.28 5.08 3.00 1.74 -61.13%
DY 0.53 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.23 3.33 3.31 3.21 3.20 3.43 3.56 -6.26%

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