[ALLIANZ] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
20-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 14.49%
YoY- 14.48%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 2,957,976 2,613,560 2,505,020 1,953,648 1,595,316 1,108,904 907,408 21.74%
PBT 306,768 265,496 142,984 116,536 103,720 16,872 44,368 37.98%
Tax -94,592 -88,708 -50,272 -35,560 -32,984 -4,972 -29,828 21.18%
NP 212,176 176,788 92,712 80,976 70,736 11,900 14,540 56.25%
-
NP to SH 212,176 176,788 92,712 80,976 70,736 11,900 14,540 56.25%
-
Tax Rate 30.84% 33.41% 35.16% 30.51% 31.80% 29.47% 67.23% -
Total Cost 2,745,800 2,436,772 2,412,308 1,872,672 1,524,580 1,097,004 892,868 20.57%
-
Net Worth 1,688,332 1,231,174 534,048 421,493 337,057 340,660 320,372 31.88%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 1,688,332 1,231,174 534,048 421,493 337,057 340,660 320,372 31.88%
NOSH 156,471 153,896 153,904 153,829 153,907 154,145 154,025 0.26%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 7.17% 6.76% 3.70% 4.14% 4.43% 1.07% 1.60% -
ROE 12.57% 14.36% 17.36% 19.21% 20.99% 3.49% 4.54% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 1,890.42 1,698.26 1,627.65 1,270.01 1,036.54 719.39 589.13 21.42%
EPS 135.60 114.88 60.24 52.64 45.96 7.72 9.44 55.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.79 8.00 3.47 2.74 2.19 2.21 2.08 31.53%
Adjusted Per Share Value based on latest NOSH - 153,829
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 1,647.26 1,455.46 1,395.02 1,087.96 888.41 617.54 505.32 21.74%
EPS 118.16 98.45 51.63 45.09 39.39 6.63 8.10 56.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.4021 6.8563 2.9741 2.3472 1.877 1.8971 1.7841 31.88%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 4.70 4.86 5.40 3.32 3.00 6.65 6.65 -
P/RPS 0.25 0.29 0.33 0.26 0.29 0.92 1.13 -22.21%
P/EPS 3.47 4.23 8.96 6.31 6.53 86.14 70.44 -39.42%
EY 28.85 23.64 11.16 15.86 15.32 1.16 1.42 65.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.61 1.56 1.21 1.37 3.01 3.20 -28.13%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 24/05/12 18/05/11 26/05/10 20/05/09 26/05/08 29/05/07 31/05/06 -
Price 4.54 5.10 4.82 3.60 3.80 6.65 6.65 -
P/RPS 0.24 0.30 0.30 0.28 0.37 0.92 1.13 -22.73%
P/EPS 3.35 4.44 8.00 6.84 8.27 86.14 70.44 -39.78%
EY 29.87 22.52 12.50 14.62 12.09 1.16 1.42 66.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.64 1.39 1.31 1.74 3.01 3.20 -28.68%

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