[ALLIANZ] QoQ Quarter Result on 31-Dec-2010 [#4]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 20.44%
YoY- -30.63%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 687,309 674,450 653,390 663,795 607,049 611,938 626,255 6.39%
PBT 70,287 61,384 66,374 61,815 50,379 43,610 35,746 56.88%
Tax -25,434 -20,066 -22,177 -20,061 -15,712 -14,009 -12,568 59.92%
NP 44,853 41,318 44,197 41,754 34,667 29,601 23,178 55.22%
-
NP to SH 44,853 41,318 44,197 41,754 34,667 29,601 23,178 55.22%
-
Tax Rate 36.19% 32.69% 33.41% 32.45% 31.19% 32.12% 35.16% -
Total Cost 642,456 633,132 609,193 622,041 572,382 582,337 603,077 4.30%
-
Net Worth 1,231,240 1,230,847 1,231,174 1,260,004 1,214,037 563,095 534,048 74.42%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 5,384 - - - -
Div Payout % - - - 12.90% - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 1,231,240 1,230,847 1,231,174 1,260,004 1,214,037 563,095 534,048 74.42%
NOSH 153,905 153,855 153,896 153,846 153,870 153,851 153,904 0.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 6.53% 6.13% 6.76% 6.29% 5.71% 4.84% 3.70% -
ROE 3.64% 3.36% 3.59% 3.31% 2.86% 5.26% 4.34% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 446.58 438.36 424.56 431.47 394.52 397.75 406.91 6.39%
EPS 29.15 26.85 28.72 27.14 22.53 19.24 15.06 55.25%
DPS 0.00 0.00 0.00 3.50 0.00 0.00 0.00 -
NAPS 8.00 8.00 8.00 8.19 7.89 3.66 3.47 74.42%
Adjusted Per Share Value based on latest NOSH - 153,846
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 385.95 378.73 366.90 372.74 340.88 343.62 351.66 6.39%
EPS 25.19 23.20 24.82 23.45 19.47 16.62 13.02 55.20%
DPS 0.00 0.00 0.00 3.02 0.00 0.00 0.00 -
NAPS 6.9138 6.9116 6.9135 7.0753 6.8172 3.162 2.9989 74.42%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 4.51 5.01 4.86 4.49 4.18 4.70 5.40 -
P/RPS 1.01 1.14 1.14 1.04 1.06 1.18 1.33 -16.74%
P/EPS 15.48 18.66 16.92 16.54 18.55 24.43 35.86 -42.85%
EY 6.46 5.36 5.91 6.04 5.39 4.09 2.79 74.92%
DY 0.00 0.00 0.00 0.78 0.00 0.00 0.00 -
P/NAPS 0.56 0.63 0.61 0.55 0.53 1.28 1.56 -49.45%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 18/11/11 16/08/11 18/05/11 25/02/11 24/11/10 25/08/10 26/05/10 -
Price 4.55 4.70 5.10 5.02 4.09 4.16 4.82 -
P/RPS 1.02 1.07 1.20 1.16 1.04 1.05 1.18 -9.24%
P/EPS 15.61 17.50 17.76 18.50 18.15 21.62 32.01 -38.01%
EY 6.41 5.71 5.63 5.41 5.51 4.63 3.12 61.53%
DY 0.00 0.00 0.00 0.70 0.00 0.00 0.00 -
P/NAPS 0.57 0.59 0.64 0.61 0.52 1.14 1.39 -44.77%

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