[ALLIANZ] QoQ Quarter Result on 31-Dec-2003 [#4]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -26.79%
YoY- 164.06%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 235,810 251,787 324,203 240,995 216,881 191,365 218,931 5.06%
PBT 18,009 12,695 10,384 16,593 7,675 33,404 2,670 255.74%
Tax -5,122 -3,292 -1,952 -12,456 -2,024 -3,062 -755 257.11%
NP 12,887 9,403 8,432 4,137 5,651 30,342 1,915 255.20%
-
NP to SH 12,887 9,403 8,432 4,137 5,651 30,342 1,915 255.20%
-
Tax Rate 28.44% 25.93% 18.80% 75.07% 26.37% 9.17% 28.28% -
Total Cost 222,923 242,384 315,771 236,858 211,230 161,023 217,016 1.80%
-
Net Worth 298,338 287,313 276,963 269,135 261,051 255,284 225,204 20.55%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 298,338 287,313 276,963 269,135 261,051 255,284 225,204 20.55%
NOSH 153,782 153,643 153,868 153,791 153,559 153,786 153,200 0.25%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 5.46% 3.73% 2.60% 1.72% 2.61% 15.86% 0.87% -
ROE 4.32% 3.27% 3.04% 1.54% 2.16% 11.89% 0.85% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 153.34 163.88 210.70 156.70 141.24 124.44 142.91 4.79%
EPS 8.38 6.12 5.48 2.69 3.68 19.73 1.25 254.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.94 1.87 1.80 1.75 1.70 1.66 1.47 20.25%
Adjusted Per Share Value based on latest NOSH - 153,791
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 132.42 141.39 182.05 135.33 121.79 107.46 122.94 5.06%
EPS 7.24 5.28 4.73 2.32 3.17 17.04 1.08 254.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6753 1.6134 1.5552 1.5113 1.4659 1.4335 1.2646 20.56%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 6.65 6.65 6.65 6.65 6.65 6.65 6.65 -
P/RPS 4.34 4.06 3.16 4.24 4.71 5.34 4.65 -4.48%
P/EPS 79.36 108.66 121.35 247.21 180.71 33.71 532.00 -71.77%
EY 1.26 0.92 0.82 0.40 0.55 2.97 0.19 251.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.43 3.56 3.69 3.80 3.91 4.01 4.52 -16.76%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 18/11/04 26/08/04 28/05/04 26/02/04 20/11/03 21/08/03 29/05/03 -
Price 6.65 6.65 6.65 6.65 6.65 6.65 6.65 -
P/RPS 4.34 4.06 3.16 4.24 4.71 5.34 4.65 -4.48%
P/EPS 79.36 108.66 121.35 247.21 180.71 33.71 532.00 -71.77%
EY 1.26 0.92 0.82 0.40 0.55 2.97 0.19 251.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.43 3.56 3.69 3.80 3.91 4.01 4.52 -16.76%

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