[ALLIANZ] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -14.75%
YoY- 226.79%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 1,133,965 810,333 502,544 226,852 1,064,014 754,246 497,967 72.82%
PBT 50,279 35,443 21,834 11,092 2,213 -3,788 -614 -
Tax -15,318 -10,799 -8,432 -7,457 2,051 4,043 3,136 -
NP 34,961 24,644 13,402 3,635 4,264 255 2,522 474.30%
-
NP to SH 34,961 24,644 13,402 3,635 4,264 255 2,522 474.30%
-
Tax Rate 30.47% 30.47% 38.62% 67.23% -92.68% - - -
Total Cost 1,099,004 785,689 489,142 223,217 1,059,750 753,991 495,445 69.83%
-
Net Worth 336,695 339,758 325,828 320,372 317,031 299,999 309,098 5.85%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 27,427 - - - 5,386 - - -
Div Payout % 78.45% - - - 126.32% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 336,695 339,758 325,828 320,372 317,031 299,999 309,098 5.85%
NOSH 153,742 153,736 153,692 154,025 153,898 149,999 153,780 -0.01%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 3.08% 3.04% 2.67% 1.60% 0.40% 0.03% 0.51% -
ROE 10.38% 7.25% 4.11% 1.13% 1.34% 0.09% 0.82% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 737.58 527.09 326.98 147.28 691.37 502.83 323.82 72.85%
EPS 22.74 16.03 8.72 2.36 2.77 0.17 1.64 474.40%
DPS 17.84 0.00 0.00 0.00 3.50 0.00 0.00 -
NAPS 2.19 2.21 2.12 2.08 2.06 2.00 2.01 5.86%
Adjusted Per Share Value based on latest NOSH - 154,025
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 636.76 455.03 282.20 127.38 597.48 423.53 279.63 72.82%
EPS 19.63 13.84 7.53 2.04 2.39 0.14 1.42 473.24%
DPS 15.40 0.00 0.00 0.00 3.02 0.00 0.00 -
NAPS 1.8907 1.9079 1.8296 1.799 1.7802 1.6846 1.7357 5.85%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 6.65 6.65 6.65 6.65 6.65 6.65 6.65 -
P/RPS 0.90 1.26 2.03 4.52 0.96 1.32 2.05 -42.14%
P/EPS 29.24 41.48 76.26 281.78 240.02 3,911.77 405.49 -82.59%
EY 3.42 2.41 1.31 0.35 0.42 0.03 0.25 469.27%
DY 2.68 0.00 0.00 0.00 0.53 0.00 0.00 -
P/NAPS 3.04 3.01 3.14 3.20 3.23 3.33 3.31 -5.50%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 24/11/06 29/08/06 31/05/06 23/02/06 29/11/05 23/08/05 -
Price 6.65 6.65 6.65 6.65 6.65 6.65 6.65 -
P/RPS 0.90 1.26 2.03 4.52 0.96 1.32 2.05 -42.14%
P/EPS 29.24 41.48 76.26 281.78 240.02 3,911.77 405.49 -82.59%
EY 3.42 2.41 1.31 0.35 0.42 0.03 0.25 469.27%
DY 2.68 0.00 0.00 0.00 0.53 0.00 0.00 -
P/NAPS 3.04 3.01 3.14 3.20 3.23 3.33 3.31 -5.50%

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