[ALLIANZ] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 127.71%
YoY- 48.54%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 1,755,222 1,511,251 1,327,840 1,238,193 1,014,406 897,083 591,493 19.85%
PBT 171,875 160,926 127,758 79,356 54,444 40,113 26,605 36.43%
Tax -55,980 -50,499 -42,243 -26,577 -18,911 -13,257 -7,505 39.73%
NP 115,895 110,427 85,515 52,779 35,533 26,856 19,100 35.01%
-
NP to SH 115,895 110,427 85,515 52,779 35,533 26,856 19,100 35.01%
-
Tax Rate 32.57% 31.38% 33.06% 33.49% 34.73% 33.05% 28.21% -
Total Cost 1,639,327 1,400,824 1,242,325 1,185,414 978,873 870,227 572,393 19.14%
-
Net Worth 1,919,928 1,744,737 1,231,056 563,181 430,889 344,741 342,938 33.21%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 1,919,928 1,744,737 1,231,056 563,181 430,889 344,741 342,938 33.21%
NOSH 158,934 156,478 153,882 153,874 153,889 153,902 153,784 0.55%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 6.60% 7.31% 6.44% 4.26% 3.50% 2.99% 3.23% -
ROE 6.04% 6.33% 6.95% 9.37% 8.25% 7.79% 5.57% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 1,104.37 965.79 862.89 804.68 659.18 582.89 384.63 19.19%
EPS 72.92 70.57 55.58 34.30 23.09 17.45 12.42 34.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 12.08 11.15 8.00 3.66 2.80 2.24 2.23 32.48%
Adjusted Per Share Value based on latest NOSH - 153,851
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 977.46 841.60 739.46 689.54 564.91 499.57 329.40 19.85%
EPS 64.54 61.50 47.62 29.39 19.79 14.96 10.64 35.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.6919 9.7162 6.8556 3.1363 2.3996 1.9198 1.9098 33.21%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 9.15 5.04 5.01 4.70 4.08 3.56 6.65 -
P/RPS 0.83 0.52 0.58 0.58 0.62 0.61 1.73 -11.51%
P/EPS 12.55 7.14 9.02 13.70 17.67 20.40 53.54 -21.46%
EY 7.97 14.00 11.09 7.30 5.66 4.90 1.87 27.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.45 0.63 1.28 1.46 1.59 2.98 -20.34%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 27/08/13 17/08/12 16/08/11 25/08/10 26/08/09 28/08/08 29/08/07 -
Price 9.72 6.37 4.70 4.16 4.60 3.50 6.65 -
P/RPS 0.88 0.66 0.54 0.52 0.70 0.60 1.73 -10.64%
P/EPS 13.33 9.03 8.46 12.13 19.92 20.06 53.54 -20.66%
EY 7.50 11.08 11.82 8.25 5.02 4.99 1.87 26.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.57 0.59 1.14 1.64 1.56 2.98 -19.66%

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