[ALLIANZ] YoY Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -65.96%
YoY- -18.16%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 2,505,020 1,953,648 1,595,316 1,108,904 907,408 856,668 1,296,812 11.59%
PBT 142,984 116,536 103,720 16,872 44,368 -12,864 41,536 22.86%
Tax -50,272 -35,560 -32,984 -4,972 -29,828 1,396 -7,808 36.37%
NP 92,712 80,976 70,736 11,900 14,540 -11,468 33,728 18.34%
-
NP to SH 92,712 80,976 70,736 11,900 14,540 -11,468 33,728 18.34%
-
Tax Rate 35.16% 30.51% 31.80% 29.47% 67.23% - 18.80% -
Total Cost 2,412,308 1,872,672 1,524,580 1,097,004 892,868 868,136 1,263,084 11.38%
-
Net Worth 534,048 421,493 337,057 340,660 320,372 319,069 276,963 11.55%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 534,048 421,493 337,057 340,660 320,372 319,069 276,963 11.55%
NOSH 153,904 153,829 153,907 154,145 154,025 154,139 153,868 0.00%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 3.70% 4.14% 4.43% 1.07% 1.60% -1.34% 2.60% -
ROE 17.36% 19.21% 20.99% 3.49% 4.54% -3.59% 12.18% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 1,627.65 1,270.01 1,036.54 719.39 589.13 555.77 842.80 11.58%
EPS 60.24 52.64 45.96 7.72 9.44 -7.44 21.92 18.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.47 2.74 2.19 2.21 2.08 2.07 1.80 11.55%
Adjusted Per Share Value based on latest NOSH - 154,145
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 1,406.65 1,097.04 895.82 622.69 509.54 481.05 728.20 11.59%
EPS 52.06 45.47 39.72 6.68 8.16 -6.44 18.94 18.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9989 2.3668 1.8927 1.9129 1.799 1.7917 1.5552 11.55%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 5.40 3.32 3.00 6.65 6.65 6.65 6.65 -
P/RPS 0.33 0.26 0.29 0.92 1.13 1.20 0.79 -13.53%
P/EPS 8.96 6.31 6.53 86.14 70.44 -89.38 30.34 -18.38%
EY 11.16 15.86 15.32 1.16 1.42 -1.12 3.30 22.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 1.21 1.37 3.01 3.20 3.21 3.69 -13.36%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 26/05/10 20/05/09 26/05/08 29/05/07 31/05/06 30/05/05 28/05/04 -
Price 4.82 3.60 3.80 6.65 6.65 6.65 6.65 -
P/RPS 0.30 0.28 0.37 0.92 1.13 1.20 0.79 -14.89%
P/EPS 8.00 6.84 8.27 86.14 70.44 -89.38 30.34 -19.91%
EY 12.50 14.62 12.09 1.16 1.42 -1.12 3.30 24.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.31 1.74 3.01 3.20 3.21 3.69 -15.01%

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