[ALLIANZ] YoY Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -60.73%
YoY- -84.73%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 31/03/02 30/09/00 CAGR
Revenue 907,408 856,668 1,296,812 875,724 547,064 625,620 482,732 12.15%
PBT 44,368 -12,864 41,536 10,680 -1,652 55,645 -40,692 -
Tax -29,828 1,396 -7,808 -3,020 1,652 -5,488 40,692 -
NP 14,540 -11,468 33,728 7,660 0 50,157 0 -
-
NP to SH 14,540 -11,468 33,728 7,660 -1,552 50,157 -41,128 -
-
Tax Rate 67.23% - 18.80% 28.28% - 9.86% - -
Total Cost 892,868 868,136 1,263,084 868,064 547,064 575,462 482,732 11.82%
-
Net Worth 320,372 319,069 276,963 225,204 105,470 143,966 112,694 20.91%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 31/03/02 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 31/03/02 30/09/00 CAGR
Net Worth 320,372 319,069 276,963 225,204 105,470 143,966 112,694 20.91%
NOSH 154,025 154,139 153,868 153,200 54,647 54,948 53,663 21.12%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 31/03/02 30/09/00 CAGR
NP Margin 1.60% -1.34% 2.60% 0.87% 0.00% 8.02% 0.00% -
ROE 4.54% -3.59% 12.18% 3.40% -1.47% 34.84% -36.50% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 31/03/02 30/09/00 CAGR
RPS 589.13 555.77 842.80 571.62 1,001.07 1,138.55 899.55 -7.40%
EPS 9.44 -7.44 21.92 5.00 -2.84 91.28 -76.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.08 2.07 1.80 1.47 1.93 2.62 2.10 -0.17%
Adjusted Per Share Value based on latest NOSH - 153,200
31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 31/03/02 30/09/00 CAGR
RPS 509.54 481.05 728.20 491.75 307.19 351.31 271.07 12.15%
EPS 8.16 -6.44 18.94 4.30 -0.87 28.17 -23.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.799 1.7917 1.5552 1.2646 0.5923 0.8084 0.6328 20.91%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 31/03/02 30/09/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 04/09/01 04/09/01 29/09/00 -
Price 6.65 6.65 6.65 6.65 6.65 6.65 4.40 -
P/RPS 1.13 1.20 0.79 1.16 0.66 0.00 0.49 16.40%
P/EPS 70.44 -89.38 30.34 133.00 -234.15 0.00 -5.74 -
EY 1.42 -1.12 3.30 0.75 -0.43 0.00 -17.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.20 3.21 3.69 4.52 3.45 3.33 2.10 7.95%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 31/03/02 30/09/00 CAGR
Date 31/05/06 30/05/05 28/05/04 29/05/03 04/09/01 04/09/01 23/11/00 -
Price 6.65 6.65 6.65 6.65 6.65 6.65 3.90 -
P/RPS 1.13 1.20 0.79 1.16 0.66 0.00 0.43 19.19%
P/EPS 70.44 -89.38 30.34 133.00 -234.15 0.00 -5.09 -
EY 1.42 -1.12 3.30 0.75 -0.43 0.00 -19.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.20 3.21 3.69 4.52 3.45 3.33 1.86 10.36%

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