[ALLIANZ] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -101.29%
YoY--%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 830,217 800,548 781,354 726,613 691,832 641,386 616,438 21.93%
PBT 38,531 15,248 -9,030 7,335 35,665 50,860 46,197 -11.38%
Tax -7,081 -5,584 -7,167 -7,675 -9,313 -8,373 -8,191 -9.24%
NP 31,450 9,664 -16,197 -340 26,352 42,487 38,006 -11.84%
-
NP to SH 31,450 9,664 -16,197 -340 26,352 42,099 37,618 -11.24%
-
Tax Rate 18.38% 36.62% - 104.64% 26.11% 16.46% 17.73% -
Total Cost 798,767 790,884 797,551 726,953 665,480 598,899 578,432 23.98%
-
Net Worth 261,051 255,284 225,204 108,251 87,956 149,000 143,978 48.63%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 261,051 255,284 225,204 108,251 87,956 149,000 143,978 48.63%
NOSH 153,559 153,786 153,200 74,144 58,249 54,981 54,953 98.26%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 3.79% 1.21% -2.07% -0.05% 3.81% 6.62% 6.17% -
ROE 12.05% 3.79% -7.19% -0.31% 29.96% 28.25% 26.13% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 540.65 520.56 510.02 979.99 1,187.71 1,166.55 1,121.74 -38.49%
EPS 20.48 6.28 -10.57 -0.46 45.24 76.57 68.45 -55.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.70 1.66 1.47 1.46 1.51 2.71 2.62 -25.03%
Adjusted Per Share Value based on latest NOSH - 74,144
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 466.19 449.53 438.76 408.02 388.49 360.16 346.15 21.93%
EPS 17.66 5.43 -9.10 -0.19 14.80 23.64 21.12 -11.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4659 1.4335 1.2646 0.6079 0.4939 0.8367 0.8085 48.63%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 04/09/01 04/09/01 04/09/01 04/09/01 -
Price 6.65 6.65 6.65 6.65 6.65 6.65 6.65 -
P/RPS 1.23 1.28 1.30 0.68 0.56 0.57 0.59 63.12%
P/EPS 32.47 105.82 -62.90 -1,450.18 14.70 8.68 9.71 123.45%
EY 3.08 0.94 -1.59 -0.07 6.80 11.51 10.29 -55.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.91 4.01 4.52 4.55 4.40 2.45 2.54 33.28%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 21/08/03 29/05/03 26/02/03 04/09/01 04/09/01 04/09/01 -
Price 6.65 6.65 6.65 6.65 6.65 6.65 6.65 -
P/RPS 1.23 1.28 1.30 0.68 0.56 0.57 0.59 63.12%
P/EPS 32.47 105.82 -62.90 -1,450.18 14.70 8.68 9.71 123.45%
EY 3.08 0.94 -1.59 -0.07 6.80 11.51 10.29 -55.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.91 4.01 4.52 4.55 4.40 2.45 2.54 33.28%

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