[ALLIANZ] QoQ Quarter Result on 31-Mar-2008 [#1]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
26-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 149.93%
YoY- 494.42%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 489,586 512,200 498,254 398,829 489,989 363,884 314,267 34.20%
PBT 39,812 32,386 14,183 25,930 -33,321 18,979 22,387 46.52%
Tax -19,320 -9,005 -5,010 -8,246 -2,094 -5,274 -6,262 111.20%
NP 20,492 23,381 9,173 17,684 -35,415 13,705 16,125 17.23%
-
NP to SH 20,492 23,381 9,173 17,684 -35,415 13,705 16,125 17.23%
-
Tax Rate 48.53% 27.81% 35.32% 31.80% - 27.79% 27.97% -
Total Cost 469,094 488,819 489,081 381,145 525,404 350,179 298,142 35.09%
-
Net Worth 387,686 367,635 344,757 337,057 319,927 355,314 342,790 8.51%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 3,076 - - - 3,076 - - -
Div Payout % 15.02% - - - 0.00% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 387,686 367,635 344,757 337,057 319,927 355,314 342,790 8.51%
NOSH 153,843 153,822 153,909 153,907 153,811 153,815 153,717 0.05%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 4.19% 4.56% 1.84% 4.43% -7.23% 3.77% 5.13% -
ROE 5.29% 6.36% 2.66% 5.25% -11.07% 3.86% 4.70% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 318.24 332.98 323.73 259.14 318.56 236.57 204.44 34.13%
EPS 13.32 15.20 5.96 11.49 -23.03 8.91 10.49 17.17%
DPS 2.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 2.52 2.39 2.24 2.19 2.08 2.31 2.23 8.45%
Adjusted Per Share Value based on latest NOSH - 153,907
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 272.64 285.24 277.47 222.10 272.87 202.64 175.01 34.20%
EPS 11.41 13.02 5.11 9.85 -19.72 7.63 8.98 17.22%
DPS 1.71 0.00 0.00 0.00 1.71 0.00 0.00 -
NAPS 2.159 2.0473 1.9199 1.877 1.7816 1.9787 1.909 8.50%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 2.90 3.50 3.56 3.00 5.25 6.65 6.65 -
P/RPS 0.91 1.05 1.10 1.16 1.65 2.81 3.25 -57.03%
P/EPS 21.77 23.03 59.73 26.11 -22.80 74.64 63.39 -50.80%
EY 4.59 4.34 1.67 3.83 -4.39 1.34 1.58 102.93%
DY 0.69 0.00 0.00 0.00 0.38 0.00 0.00 -
P/NAPS 1.15 1.46 1.59 1.37 2.52 2.88 2.98 -46.84%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 28/11/08 28/08/08 26/05/08 29/02/08 28/11/07 29/08/07 -
Price 2.80 2.80 3.50 3.80 3.50 5.45 6.65 -
P/RPS 0.88 0.84 1.08 1.47 1.10 2.30 3.25 -57.98%
P/EPS 21.02 18.42 58.72 33.07 -15.20 61.17 63.39 -51.93%
EY 4.76 5.43 1.70 3.02 -6.58 1.63 1.58 107.89%
DY 0.71 0.00 0.00 0.00 0.57 0.00 0.00 -
P/NAPS 1.11 1.17 1.56 1.74 1.68 2.36 2.98 -48.07%

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