[ALLIANZ] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 5.76%
YoY- -44.71%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/12/00 CAGR
Revenue 1,182,986 1,005,088 995,934 1,151,980 820,592 641,386 490,230 14.51%
PBT 53,210 43,668 -1,228 46,158 72,148 50,860 -35,982 -
Tax -15,010 -16,864 6,272 -10,488 -7,634 -8,761 35,982 -
NP 38,200 26,804 5,044 35,670 64,514 42,099 0 -
-
NP to SH 38,200 26,804 5,044 35,670 64,514 42,099 -36,034 -
-
Tax Rate 28.21% 38.62% - 22.72% 10.58% 17.23% - -
Total Cost 1,144,786 978,284 990,890 1,116,310 756,078 599,287 490,230 13.94%
-
Net Worth 342,938 325,828 309,098 287,512 255,226 148,940 105,193 19.94%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/12/00 CAGR
Net Worth 342,938 325,828 309,098 287,512 255,226 148,940 105,193 19.94%
NOSH 153,784 153,692 153,780 153,749 153,751 54,959 53,669 17.58%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/12/00 CAGR
NP Margin 3.23% 2.67% 0.51% 3.10% 7.86% 6.56% 0.00% -
ROE 11.14% 8.23% 1.63% 12.41% 25.28% 28.27% -34.26% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/12/00 CAGR
RPS 769.25 653.96 647.63 749.26 533.71 1,167.02 913.42 -2.60%
EPS 24.84 17.44 3.28 23.20 41.96 76.60 -67.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.23 2.12 2.01 1.87 1.66 2.71 1.96 2.00%
Adjusted Per Share Value based on latest NOSH - 153,643
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/12/00 CAGR
RPS 664.29 564.39 559.25 646.88 460.79 360.16 275.28 14.51%
EPS 21.45 15.05 2.83 20.03 36.23 23.64 -20.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9257 1.8296 1.7357 1.6145 1.4332 0.8363 0.5907 19.94%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/12/00 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 04/09/01 26/12/00 -
Price 6.65 6.65 6.65 6.65 6.65 6.65 3.90 -
P/RPS 0.86 1.02 1.03 0.89 1.25 0.00 0.43 11.25%
P/EPS 26.77 38.13 202.74 28.66 15.85 0.00 -5.81 -
EY 3.74 2.62 0.49 3.49 6.31 0.00 -17.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.98 3.14 3.31 3.56 4.01 3.33 1.99 6.41%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/12/00 CAGR
Date 29/08/07 29/08/06 23/08/05 26/08/04 21/08/03 04/09/01 27/03/01 -
Price 6.65 6.65 6.65 6.65 6.65 6.65 6.30 -
P/RPS 0.86 1.02 1.03 0.89 1.25 0.00 0.69 3.44%
P/EPS 26.77 38.13 202.74 28.66 15.85 0.00 -9.38 -
EY 3.74 2.62 0.49 3.49 6.31 0.00 -10.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.98 3.14 3.31 3.56 4.01 3.33 3.21 -1.13%

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