[ALLIANZ] YoY Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 6.4%
YoY- 719.91%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 2,221,616 1,898,867 1,445,366 1,133,965 1,064,014 1,046,930 868,172 16.93%
PBT 176,969 112,311 12,263 50,279 2,213 54,090 60,342 19.62%
Tax -58,112 -41,583 -14,873 -15,318 2,051 -2,098 -18,297 21.21%
NP 118,857 70,728 -2,610 34,961 4,264 51,992 42,045 18.89%
-
NP to SH 118,857 70,728 -2,610 34,961 4,264 51,992 42,045 18.89%
-
Tax Rate 32.84% 37.02% 121.28% 30.47% -92.68% 3.88% 30.32% -
Total Cost 2,102,759 1,828,139 1,447,976 1,099,004 1,059,750 994,938 826,127 16.83%
-
Net Worth 504,661 387,719 320,295 336,695 317,031 319,856 269,124 11.03%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 3,077 3,077 3,079 27,427 5,386 - - -
Div Payout % 2.59% 4.35% 0.00% 78.45% 126.32% - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 504,661 387,719 320,295 336,695 317,031 319,856 269,124 11.03%
NOSH 153,860 153,856 153,988 153,742 153,898 153,776 153,785 0.00%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 5.35% 3.72% -0.18% 3.08% 0.40% 4.97% 4.84% -
ROE 23.55% 18.24% -0.81% 10.38% 1.34% 16.25% 15.62% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 1,443.92 1,234.18 938.62 737.58 691.37 680.81 564.53 16.92%
EPS 77.25 45.97 -1.70 22.74 2.77 33.81 27.34 18.88%
DPS 2.00 2.00 2.00 17.84 3.50 0.00 0.00 -
NAPS 3.28 2.52 2.08 2.19 2.06 2.08 1.75 11.02%
Adjusted Per Share Value based on latest NOSH - 153,755
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 1,247.51 1,066.28 811.62 636.76 597.48 587.89 487.51 16.93%
EPS 66.74 39.72 -1.47 19.63 2.39 29.20 23.61 18.89%
DPS 1.73 1.73 1.73 15.40 3.02 0.00 0.00 -
NAPS 2.8338 2.1772 1.7986 1.8907 1.7802 1.7961 1.5112 11.03%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 4.06 2.90 5.25 6.65 6.65 6.65 6.65 -
P/RPS 0.28 0.23 0.56 0.90 0.96 0.98 1.18 -21.30%
P/EPS 5.26 6.31 -309.75 29.24 240.02 19.67 24.32 -22.50%
EY 19.03 15.85 -0.32 3.42 0.42 5.08 4.11 29.07%
DY 0.49 0.69 0.38 2.68 0.53 0.00 0.00 -
P/NAPS 1.24 1.15 2.52 3.04 3.23 3.20 3.80 -17.01%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 26/02/09 29/02/08 26/02/07 23/02/06 25/03/05 26/02/04 -
Price 4.80 2.80 3.50 6.65 6.65 6.65 6.65 -
P/RPS 0.33 0.23 0.37 0.90 0.96 0.98 1.18 -19.11%
P/EPS 6.21 6.09 -206.50 29.24 240.02 19.67 24.32 -20.33%
EY 16.09 16.42 -0.48 3.42 0.42 5.08 4.11 25.51%
DY 0.42 0.71 0.57 2.68 0.53 0.00 0.00 -
P/NAPS 1.46 1.11 1.68 3.04 3.23 3.20 3.80 -14.72%

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