[ALLIANZ] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -91.49%
YoY- -18.16%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 1,445,366 955,377 591,493 277,226 1,133,965 810,333 502,544 101.85%
PBT 12,263 45,584 26,605 4,218 50,279 35,443 21,834 -31.85%
Tax -14,873 -12,779 -7,505 -1,243 -15,318 -10,799 -8,432 45.83%
NP -2,610 32,805 19,100 2,975 34,961 24,644 13,402 -
-
NP to SH -2,610 32,805 19,100 2,975 34,961 24,644 13,402 -
-
Tax Rate 121.28% 28.03% 28.21% 29.47% 30.47% 30.47% 38.62% -
Total Cost 1,447,976 922,572 572,393 274,251 1,099,004 785,689 489,142 105.75%
-
Net Worth 320,295 355,272 342,938 340,660 336,695 339,758 325,828 -1.13%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 3,079 - - - 27,427 - - -
Div Payout % 0.00% - - - 78.45% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 320,295 355,272 342,938 340,660 336,695 339,758 325,828 -1.13%
NOSH 153,988 153,797 153,784 154,145 153,742 153,736 153,692 0.12%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin -0.18% 3.43% 3.23% 1.07% 3.08% 3.04% 2.67% -
ROE -0.81% 9.23% 5.57% 0.87% 10.38% 7.25% 4.11% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 938.62 621.19 384.63 179.85 737.58 527.09 326.98 101.59%
EPS -1.70 21.33 12.42 1.93 22.74 16.03 8.72 -
DPS 2.00 0.00 0.00 0.00 17.84 0.00 0.00 -
NAPS 2.08 2.31 2.23 2.21 2.19 2.21 2.12 -1.25%
Adjusted Per Share Value based on latest NOSH - 154,145
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 811.62 536.48 332.14 155.67 636.76 455.03 282.20 101.84%
EPS -1.47 18.42 10.73 1.67 19.63 13.84 7.53 -
DPS 1.73 0.00 0.00 0.00 15.40 0.00 0.00 -
NAPS 1.7986 1.995 1.9257 1.9129 1.8907 1.9079 1.8296 -1.12%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 5.25 6.65 6.65 6.65 6.65 6.65 6.65 -
P/RPS 0.56 1.07 1.73 3.70 0.90 1.26 2.03 -57.52%
P/EPS -309.75 31.18 53.54 344.56 29.24 41.48 76.26 -
EY -0.32 3.21 1.87 0.29 3.42 2.41 1.31 -
DY 0.38 0.00 0.00 0.00 2.68 0.00 0.00 -
P/NAPS 2.52 2.88 2.98 3.01 3.04 3.01 3.14 -13.60%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 28/11/07 29/08/07 29/05/07 26/02/07 24/11/06 29/08/06 -
Price 3.50 5.45 6.65 6.65 6.65 6.65 6.65 -
P/RPS 0.37 0.88 1.73 3.70 0.90 1.26 2.03 -67.75%
P/EPS -206.50 25.55 53.54 344.56 29.24 41.48 76.26 -
EY -0.48 3.91 1.87 0.29 3.42 2.41 1.31 -
DY 0.57 0.00 0.00 0.00 2.68 0.00 0.00 -
P/NAPS 1.68 2.36 2.98 3.01 3.04 3.01 3.14 -34.01%

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