[ALLIANZ] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -19.78%
YoY- 340.31%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 31/03/02 CAGR
Revenue 1,108,904 907,408 856,668 1,296,812 875,724 547,064 625,620 12.12%
PBT 16,872 44,368 -12,864 41,536 10,680 -1,652 55,645 -21.22%
Tax -4,972 -29,828 1,396 -7,808 -3,020 1,652 -5,488 -1.95%
NP 11,900 14,540 -11,468 33,728 7,660 0 50,157 -24.99%
-
NP to SH 11,900 14,540 -11,468 33,728 7,660 -1,552 50,157 -24.99%
-
Tax Rate 29.47% 67.23% - 18.80% 28.28% - 9.86% -
Total Cost 1,097,004 892,868 868,136 1,263,084 868,064 547,064 575,462 13.76%
-
Net Worth 340,660 320,372 319,069 276,963 225,204 105,470 143,966 18.78%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 31/03/02 CAGR
Net Worth 340,660 320,372 319,069 276,963 225,204 105,470 143,966 18.78%
NOSH 154,145 154,025 154,139 153,868 153,200 54,647 54,948 22.89%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 31/03/02 CAGR
NP Margin 1.07% 1.60% -1.34% 2.60% 0.87% 0.00% 8.02% -
ROE 3.49% 4.54% -3.59% 12.18% 3.40% -1.47% 34.84% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 31/03/02 CAGR
RPS 719.39 589.13 555.77 842.80 571.62 1,001.07 1,138.55 -8.76%
EPS 7.72 9.44 -7.44 21.92 5.00 -2.84 91.28 -38.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.21 2.08 2.07 1.80 1.47 1.93 2.62 -3.34%
Adjusted Per Share Value based on latest NOSH - 153,868
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 31/03/02 CAGR
RPS 622.69 509.54 481.05 728.20 491.75 307.19 351.31 12.12%
EPS 6.68 8.16 -6.44 18.94 4.30 -0.87 28.17 -24.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9129 1.799 1.7917 1.5552 1.2646 0.5923 0.8084 18.78%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 31/03/02 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 04/09/01 04/09/01 -
Price 6.65 6.65 6.65 6.65 6.65 6.65 6.65 -
P/RPS 0.92 1.13 1.20 0.79 1.16 0.66 0.00 -
P/EPS 86.14 70.44 -89.38 30.34 133.00 -234.15 0.00 -
EY 1.16 1.42 -1.12 3.30 0.75 -0.43 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.01 3.20 3.21 3.69 4.52 3.45 3.33 -1.99%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 31/03/02 CAGR
Date 29/05/07 31/05/06 30/05/05 28/05/04 29/05/03 04/09/01 04/09/01 -
Price 6.65 6.65 6.65 6.65 6.65 6.65 6.65 -
P/RPS 0.92 1.13 1.20 0.79 1.16 0.66 0.00 -
P/EPS 86.14 70.44 -89.38 30.34 133.00 -234.15 0.00 -
EY 1.16 1.42 -1.12 3.30 0.75 -0.43 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.01 3.20 3.21 3.69 4.52 3.45 3.33 -1.99%

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