[ALLIANZ] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -12.24%
YoY- 32.31%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 3,022,502 2,655,680 2,476,386 2,028,812 1,794,166 1,182,986 1,005,088 20.12%
PBT 321,852 255,516 158,712 108,888 80,226 53,210 43,668 39.46%
Tax -100,998 -84,486 -53,154 -37,822 -26,514 -15,010 -16,864 34.72%
NP 220,854 171,030 105,558 71,066 53,712 38,200 26,804 42.07%
-
NP to SH 220,854 171,030 105,558 71,066 53,712 38,200 26,804 42.07%
-
Tax Rate 31.38% 33.06% 33.49% 34.73% 33.05% 28.21% 38.62% -
Total Cost 2,801,648 2,484,650 2,370,828 1,957,746 1,740,454 1,144,786 978,284 19.14%
-
Net Worth 1,744,737 1,231,056 563,181 430,889 344,741 342,938 325,828 32.23%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 1,744,737 1,231,056 563,181 430,889 344,741 342,938 325,828 32.23%
NOSH 156,478 153,882 153,874 153,889 153,902 153,784 153,692 0.29%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 7.31% 6.44% 4.26% 3.50% 2.99% 3.23% 2.67% -
ROE 12.66% 13.89% 18.74% 16.49% 15.58% 11.14% 8.23% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 1,931.57 1,725.79 1,609.35 1,318.36 1,165.78 769.25 653.96 19.76%
EPS 141.14 111.16 68.60 46.18 34.90 24.84 17.44 41.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.15 8.00 3.66 2.80 2.24 2.23 2.12 31.83%
Adjusted Per Share Value based on latest NOSH - 153,822
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 1,697.24 1,491.25 1,390.57 1,139.25 1,007.48 664.29 564.39 20.12%
EPS 124.02 96.04 59.27 39.91 30.16 21.45 15.05 42.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.7973 6.9128 3.1625 2.4196 1.9358 1.9257 1.8296 32.23%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 5.04 5.01 4.70 4.08 3.56 6.65 6.65 -
P/RPS 0.26 0.29 0.29 0.31 0.31 0.86 1.02 -20.35%
P/EPS 3.57 4.51 6.85 8.83 10.20 26.77 38.13 -32.59%
EY 28.00 22.18 14.60 11.32 9.80 3.74 2.62 48.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.63 1.28 1.46 1.59 2.98 3.14 -27.63%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 17/08/12 16/08/11 25/08/10 26/08/09 28/08/08 29/08/07 29/08/06 -
Price 6.37 4.70 4.16 4.60 3.50 6.65 6.65 -
P/RPS 0.33 0.27 0.26 0.35 0.30 0.86 1.02 -17.13%
P/EPS 4.51 4.23 6.06 9.96 10.03 26.77 38.13 -29.91%
EY 22.16 23.65 16.49 10.04 9.97 3.74 2.62 42.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.59 1.14 1.64 1.56 2.98 3.14 -24.73%

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