[ALLIANZ] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 13.86%
YoY- 48.54%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 3,510,444 3,022,502 2,655,680 2,476,386 2,028,812 1,794,166 1,182,986 19.85%
PBT 343,750 321,852 255,516 158,712 108,888 80,226 53,210 36.43%
Tax -111,960 -100,998 -84,486 -53,154 -37,822 -26,514 -15,010 39.73%
NP 231,790 220,854 171,030 105,558 71,066 53,712 38,200 35.01%
-
NP to SH 231,790 220,854 171,030 105,558 71,066 53,712 38,200 35.01%
-
Tax Rate 32.57% 31.38% 33.06% 33.49% 34.73% 33.05% 28.21% -
Total Cost 3,278,654 2,801,648 2,484,650 2,370,828 1,957,746 1,740,454 1,144,786 19.14%
-
Net Worth 1,919,928 1,744,737 1,231,056 563,181 430,889 344,741 342,938 33.21%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 1,919,928 1,744,737 1,231,056 563,181 430,889 344,741 342,938 33.21%
NOSH 158,934 156,478 153,882 153,874 153,889 153,902 153,784 0.55%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 6.60% 7.31% 6.44% 4.26% 3.50% 2.99% 3.23% -
ROE 12.07% 12.66% 13.89% 18.74% 16.49% 15.58% 11.14% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 2,208.74 1,931.57 1,725.79 1,609.35 1,318.36 1,165.78 769.25 19.20%
EPS 145.84 141.14 111.16 68.60 46.18 34.90 24.84 34.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 12.08 11.15 8.00 3.66 2.80 2.24 2.23 32.48%
Adjusted Per Share Value based on latest NOSH - 153,851
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 1,971.23 1,697.24 1,491.25 1,390.57 1,139.25 1,007.48 664.29 19.85%
EPS 130.16 124.02 96.04 59.27 39.91 30.16 21.45 35.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.781 9.7973 6.9128 3.1625 2.4196 1.9358 1.9257 33.21%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 9.15 5.04 5.01 4.70 4.08 3.56 6.65 -
P/RPS 0.41 0.26 0.29 0.29 0.31 0.31 0.86 -11.60%
P/EPS 6.27 3.57 4.51 6.85 8.83 10.20 26.77 -21.47%
EY 15.94 28.00 22.18 14.60 11.32 9.80 3.74 27.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.45 0.63 1.28 1.46 1.59 2.98 -20.34%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 27/08/13 17/08/12 16/08/11 25/08/10 26/08/09 28/08/08 29/08/07 -
Price 9.72 6.37 4.70 4.16 4.60 3.50 6.65 -
P/RPS 0.44 0.33 0.27 0.26 0.35 0.30 0.86 -10.55%
P/EPS 6.66 4.51 4.23 6.06 9.96 10.03 26.77 -20.67%
EY 15.00 22.16 23.65 16.49 10.04 9.97 3.74 26.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.57 0.59 1.14 1.64 1.56 2.98 -19.66%

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