[ALLIANZ] YoY Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 268.69%
YoY- 431.4%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Cumulative Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 1,014,406 897,083 591,493 502,544 497,967 575,990 410,296 16.26%
PBT 54,444 40,113 26,605 21,834 -614 23,079 36,074 7.09%
Tax -18,911 -13,257 -7,505 -8,432 3,136 -5,244 -3,817 30.53%
NP 35,533 26,856 19,100 13,402 2,522 17,835 32,257 1.62%
-
NP to SH 35,533 26,856 19,100 13,402 2,522 17,835 32,257 1.62%
-
Tax Rate 34.73% 33.05% 28.21% 38.62% - 22.72% 10.58% -
Total Cost 978,873 870,227 572,393 489,142 495,445 558,155 378,039 17.16%
-
Net Worth 430,889 344,741 342,938 325,828 309,098 287,512 255,226 9.11%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 430,889 344,741 342,938 325,828 309,098 287,512 255,226 9.11%
NOSH 153,889 153,902 153,784 153,692 153,780 153,749 153,751 0.01%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 3.50% 2.99% 3.23% 2.67% 0.51% 3.10% 7.86% -
ROE 8.25% 7.79% 5.57% 4.11% 0.82% 6.20% 12.64% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 659.18 582.89 384.63 326.98 323.82 374.63 266.86 16.25%
EPS 23.09 17.45 12.42 8.72 1.64 11.60 20.98 1.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.80 2.24 2.23 2.12 2.01 1.87 1.66 9.09%
Adjusted Per Share Value based on latest NOSH - 153,811
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 564.91 499.57 329.40 279.86 277.31 320.76 228.49 16.26%
EPS 19.79 14.96 10.64 7.46 1.40 9.93 17.96 1.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3996 1.9198 1.9098 1.8145 1.7213 1.6011 1.4213 9.11%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 4.08 3.56 6.65 6.65 6.65 6.65 6.65 -
P/RPS 0.62 0.61 1.73 2.03 2.05 1.78 2.49 -20.66%
P/EPS 17.67 20.40 53.54 76.26 405.49 57.33 31.70 -9.27%
EY 5.66 4.90 1.87 1.31 0.25 1.74 3.15 10.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.59 2.98 3.14 3.31 3.56 4.01 -15.48%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 26/08/09 28/08/08 29/08/07 29/08/06 23/08/05 26/08/04 21/08/03 -
Price 4.60 3.50 6.65 6.65 6.65 6.65 6.65 -
P/RPS 0.70 0.60 1.73 2.03 2.05 1.78 2.49 -19.04%
P/EPS 19.92 20.06 53.54 76.26 405.49 57.33 31.70 -7.44%
EY 5.02 4.99 1.87 1.31 0.25 1.74 3.15 8.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 1.56 2.98 3.14 3.31 3.56 4.01 -13.83%

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