[ALLIANZ] QoQ TTM Result on 30-Jun-2008 [#2]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -57.46%
YoY- -87.34%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 1,988,452 1,898,869 1,899,272 1,750,956 1,566,969 1,445,366 1,279,009 34.16%
PBT 115,515 112,311 39,178 25,771 33,975 12,263 60,421 53.97%
Tax -42,225 -41,581 -24,355 -20,624 -21,876 -14,873 -17,298 81.19%
NP 73,290 70,730 14,823 5,147 12,099 -2,610 43,123 42.36%
-
NP to SH 73,290 70,730 14,823 5,147 12,099 -2,610 43,123 42.36%
-
Tax Rate 36.55% 37.02% 62.16% 80.03% 64.39% 121.28% 28.63% -
Total Cost 1,915,162 1,828,139 1,884,449 1,745,809 1,554,870 1,447,976 1,235,886 33.87%
-
Net Worth 421,493 387,686 367,635 344,757 337,057 319,927 355,314 12.04%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 3,076 3,076 3,076 3,076 3,076 3,076 13,930 -63.43%
Div Payout % 4.20% 4.35% 20.75% 59.77% 25.43% 0.00% 32.30% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 421,493 387,686 367,635 344,757 337,057 319,927 355,314 12.04%
NOSH 153,829 153,843 153,822 153,909 153,907 153,811 153,815 0.00%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 3.69% 3.72% 0.78% 0.29% 0.77% -0.18% 3.37% -
ROE 17.39% 18.24% 4.03% 1.49% 3.59% -0.82% 12.14% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 1,292.63 1,234.28 1,234.72 1,137.65 1,018.12 939.70 831.52 34.15%
EPS 47.64 45.98 9.64 3.34 7.86 -1.70 28.04 42.33%
DPS 2.00 2.00 2.00 2.00 2.00 2.00 9.06 -63.44%
NAPS 2.74 2.52 2.39 2.24 2.19 2.08 2.31 12.04%
Adjusted Per Share Value based on latest NOSH - 153,909
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 1,107.35 1,057.46 1,057.68 975.09 872.63 804.91 712.27 34.16%
EPS 40.81 39.39 8.25 2.87 6.74 -1.45 24.01 42.37%
DPS 1.71 1.71 1.71 1.71 1.71 1.71 7.76 -63.48%
NAPS 2.3472 2.159 2.0473 1.9199 1.877 1.7816 1.9787 12.04%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 3.32 2.90 3.50 3.56 3.00 5.25 6.65 -
P/RPS 0.26 0.23 0.28 0.31 0.29 0.56 0.80 -52.69%
P/EPS 6.97 6.31 36.32 106.45 38.16 -309.39 23.72 -55.76%
EY 14.35 15.85 2.75 0.94 2.62 -0.32 4.22 125.96%
DY 0.60 0.69 0.57 0.56 0.67 0.38 1.36 -42.01%
P/NAPS 1.21 1.15 1.46 1.59 1.37 2.52 2.88 -43.87%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 20/05/09 26/02/09 28/11/08 28/08/08 26/05/08 29/02/08 28/11/07 -
Price 3.60 2.80 2.80 3.50 3.80 3.50 5.45 -
P/RPS 0.28 0.23 0.23 0.31 0.37 0.37 0.66 -43.51%
P/EPS 7.56 6.09 29.06 104.66 48.34 -206.26 19.44 -46.69%
EY 13.23 16.42 3.44 0.96 2.07 -0.48 5.14 87.70%
DY 0.56 0.71 0.71 0.57 0.53 0.57 1.66 -51.50%
P/NAPS 1.31 1.11 1.17 1.56 1.74 1.68 2.36 -32.43%

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