[ALLIANZ] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 51.3%
YoY- -1.06%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 611,938 626,255 618,147 589,063 525,994 488,412 489,586 16.08%
PBT 43,610 35,746 82,922 39,603 25,310 29,134 39,812 6.28%
Tax -14,009 -12,568 -22,730 -16,471 -10,021 -8,890 -19,320 -19.33%
NP 29,601 23,178 60,192 23,132 15,289 20,244 20,492 27.87%
-
NP to SH 29,601 23,178 60,192 23,132 15,289 20,244 20,492 27.87%
-
Tax Rate 32.12% 35.16% 27.41% 41.59% 39.59% 30.51% 48.53% -
Total Cost 582,337 603,077 557,955 565,931 510,705 468,168 469,094 15.55%
-
Net Worth 563,095 534,048 504,677 444,786 430,704 421,493 387,686 28.34%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 3,077 - - - 3,076 -
Div Payout % - - 5.11% - - - 15.02% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 563,095 534,048 504,677 444,786 430,704 421,493 387,686 28.34%
NOSH 153,851 153,904 153,865 153,905 153,822 153,829 153,843 0.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 4.84% 3.70% 9.74% 3.93% 2.91% 4.14% 4.19% -
ROE 5.26% 4.34% 11.93% 5.20% 3.55% 4.80% 5.29% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 397.75 406.91 401.75 382.74 341.95 317.50 318.24 16.07%
EPS 19.24 15.06 39.12 15.03 9.94 13.16 13.32 27.86%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.00 -
NAPS 3.66 3.47 3.28 2.89 2.80 2.74 2.52 28.33%
Adjusted Per Share Value based on latest NOSH - 153,905
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 340.78 348.75 344.24 328.04 292.92 271.99 272.64 16.08%
EPS 16.48 12.91 33.52 12.88 8.51 11.27 11.41 27.86%
DPS 0.00 0.00 1.71 0.00 0.00 0.00 1.71 -
NAPS 3.1358 2.9741 2.8105 2.477 2.3985 2.3472 2.159 28.33%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 4.70 5.40 4.06 4.90 4.08 3.32 2.90 -
P/RPS 1.18 1.33 1.01 1.28 1.19 1.05 0.91 18.96%
P/EPS 24.43 35.86 10.38 32.60 41.05 25.23 21.77 8.01%
EY 4.09 2.79 9.64 3.07 2.44 3.96 4.59 -7.42%
DY 0.00 0.00 0.49 0.00 0.00 0.00 0.69 -
P/NAPS 1.28 1.56 1.24 1.70 1.46 1.21 1.15 7.42%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 26/05/10 25/02/10 23/11/09 26/08/09 20/05/09 26/02/09 -
Price 4.16 4.82 4.80 4.70 4.60 3.60 2.80 -
P/RPS 1.05 1.18 1.19 1.23 1.35 1.13 0.88 12.53%
P/EPS 21.62 32.01 12.27 31.27 46.28 27.36 21.02 1.89%
EY 4.63 3.12 8.15 3.20 2.16 3.66 4.76 -1.83%
DY 0.00 0.00 0.42 0.00 0.00 0.00 0.71 -
P/NAPS 1.14 1.39 1.46 1.63 1.64 1.31 1.11 1.79%

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