[ALLIANZ] QoQ TTM Result on 30-Sep-2001 [#1]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
23-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2001 [#1]
Profit Trend
QoQ- 43.66%
YoY- -774.74%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
TTM Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 641,386 616,438 560,131 511,854 491,280 466,454 454,150 25.95%
PBT 50,860 46,197 22,529 -8,401 -18,161 -10,714 -11,920 -
Tax -8,373 -8,191 -2,295 8,401 18,161 20,874 22,080 -
NP 42,487 38,006 20,234 0 0 10,160 10,160 160.24%
-
NP to SH 42,099 37,618 15,203 -12,766 -22,660 -12,500 -13,797 -
-
Tax Rate 16.46% 17.73% 10.19% - - - - -
Total Cost 598,899 578,432 539,897 511,854 491,280 456,294 443,990 22.14%
-
Net Worth 149,000 143,978 126,359 105,470 102,458 101,380 105,208 26.19%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 149,000 143,978 126,359 105,470 102,458 101,380 105,208 26.19%
NOSH 54,981 54,953 54,938 54,647 53,925 53,925 53,678 1.61%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 6.62% 6.17% 3.61% 0.00% 0.00% 2.18% 2.24% -
ROE 28.25% 26.13% 12.03% -12.10% -22.12% -12.33% -13.11% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 1,166.55 1,121.74 1,019.55 936.64 911.03 864.99 846.06 23.95%
EPS 76.57 68.45 27.67 -23.36 -42.02 -23.18 -25.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.71 2.62 2.30 1.93 1.90 1.88 1.96 24.18%
Adjusted Per Share Value based on latest NOSH - 54,647
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 360.16 346.15 314.53 287.42 275.87 261.93 255.02 25.95%
EPS 23.64 21.12 8.54 -7.17 -12.72 -7.02 -7.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8367 0.8085 0.7096 0.5923 0.5753 0.5693 0.5908 26.19%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 04/09/01 04/09/01 04/09/01 04/09/01 29/06/01 30/03/01 26/12/00 -
Price 6.65 6.65 6.65 6.65 7.30 6.85 3.90 -
P/RPS 0.57 0.59 0.65 0.71 0.80 0.79 0.46 15.41%
P/EPS 8.68 9.71 24.03 -28.47 -17.37 -29.55 -15.17 -
EY 11.51 10.29 4.16 -3.51 -5.76 -3.38 -6.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.45 2.54 2.89 3.45 3.84 3.64 1.99 14.91%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 04/09/01 04/09/01 04/09/01 04/09/01 23/08/01 31/05/01 27/03/01 -
Price 6.65 6.65 6.65 6.65 7.50 7.05 6.30 -
P/RPS 0.57 0.59 0.65 0.71 0.82 0.82 0.74 -16.01%
P/EPS 8.68 9.71 24.03 -28.47 -17.85 -30.41 -24.51 -
EY 11.51 10.29 4.16 -3.51 -5.60 -3.29 -4.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.45 2.54 2.89 3.45 3.95 3.75 3.21 -16.52%

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