[ALLIANZ] YoY Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
18-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 36.83%
YoY- 90.69%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 4,066,120 3,448,308 2,957,976 2,613,560 2,505,020 1,953,648 1,595,316 16.86%
PBT 496,040 314,968 306,768 265,496 142,984 116,536 103,720 29.78%
Tax -151,172 -100,088 -94,592 -88,708 -50,272 -35,560 -32,984 28.86%
NP 344,868 214,880 212,176 176,788 92,712 80,976 70,736 30.20%
-
NP to SH 344,868 214,880 212,176 176,788 92,712 80,976 70,736 30.20%
-
Tax Rate 30.48% 31.78% 30.84% 33.41% 35.16% 30.51% 31.80% -
Total Cost 3,721,252 3,233,428 2,745,800 2,436,772 2,412,308 1,872,672 1,524,580 16.02%
-
Net Worth 2,086,314 1,893,292 1,688,332 1,231,174 534,048 421,493 337,057 35.48%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 2,086,314 1,893,292 1,688,332 1,231,174 534,048 421,493 337,057 35.48%
NOSH 162,612 158,700 156,471 153,896 153,904 153,829 153,907 0.92%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 8.48% 6.23% 7.17% 6.76% 3.70% 4.14% 4.43% -
ROE 16.53% 11.35% 12.57% 14.36% 17.36% 19.21% 20.99% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 2,500.50 2,172.84 1,890.42 1,698.26 1,627.65 1,270.01 1,036.54 15.80%
EPS 212.08 135.40 135.60 114.88 60.24 52.64 45.96 29.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 12.83 11.93 10.79 8.00 3.47 2.74 2.19 34.24%
Adjusted Per Share Value based on latest NOSH - 153,896
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 2,264.37 1,920.32 1,647.26 1,455.46 1,395.02 1,087.96 888.41 16.86%
EPS 192.05 119.66 118.16 98.45 51.63 45.09 39.39 30.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.6184 10.5435 9.4021 6.8563 2.9741 2.3472 1.877 35.48%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 10.26 8.39 4.70 4.86 5.40 3.32 3.00 -
P/RPS 0.41 0.39 0.25 0.29 0.33 0.26 0.29 5.93%
P/EPS 4.84 6.20 3.47 4.23 8.96 6.31 6.53 -4.86%
EY 20.67 16.14 28.85 23.64 11.16 15.86 15.32 5.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.70 0.44 0.61 1.56 1.21 1.37 -8.57%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 28/05/14 17/05/13 24/05/12 18/05/11 26/05/10 20/05/09 26/05/08 -
Price 10.40 9.50 4.54 5.10 4.82 3.60 3.80 -
P/RPS 0.42 0.44 0.24 0.30 0.30 0.28 0.37 2.13%
P/EPS 4.90 7.02 3.35 4.44 8.00 6.84 8.27 -8.35%
EY 20.39 14.25 29.87 22.52 12.50 14.62 12.09 9.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.80 0.42 0.64 1.39 1.31 1.74 -11.95%

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