[ALLIANZ] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 71.75%
YoY- 33.12%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 1,845,242 1,603,469 1,409,283 955,377 810,333 754,246 811,800 14.65%
PBT 129,735 94,047 72,500 45,584 35,443 -3,788 41,088 21.11%
Tax -42,289 -35,382 -22,261 -12,779 -10,799 4,043 -10,366 26.39%
NP 87,446 58,665 50,239 32,805 24,644 255 30,722 19.03%
-
NP to SH 87,446 58,665 50,239 32,805 24,644 255 30,722 19.03%
-
Tax Rate 32.60% 37.62% 30.70% 28.03% 30.47% - 25.23% -
Total Cost 1,757,796 1,544,804 1,359,044 922,572 785,689 753,991 781,078 14.46%
-
Net Worth 1,214,057 444,641 367,752 355,272 339,758 299,999 298,301 26.34%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 1,214,057 444,641 367,752 355,272 339,758 299,999 298,301 26.34%
NOSH 153,872 153,855 153,871 153,797 153,736 149,999 153,763 0.01%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 4.74% 3.66% 3.56% 3.43% 3.04% 0.03% 3.78% -
ROE 7.20% 13.19% 13.66% 9.23% 7.25% 0.09% 10.30% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 1,199.20 1,042.19 915.88 621.19 527.09 502.83 527.95 14.64%
EPS 56.83 38.13 32.65 21.33 16.03 0.17 19.98 19.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.89 2.89 2.39 2.31 2.21 2.00 1.94 26.32%
Adjusted Per Share Value based on latest NOSH - 153,815
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 1,036.17 900.40 791.36 536.48 455.03 423.53 455.85 14.65%
EPS 49.10 32.94 28.21 18.42 13.84 0.14 17.25 19.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.8173 2.4968 2.0651 1.995 1.9079 1.6846 1.6751 26.34%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 4.18 4.90 3.50 6.65 6.65 6.65 6.65 -
P/RPS 0.35 0.47 0.38 1.07 1.26 1.32 1.26 -19.21%
P/EPS 7.36 12.85 10.72 31.18 41.48 3,911.77 33.28 -22.22%
EY 13.60 7.78 9.33 3.21 2.41 0.03 3.00 28.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 1.70 1.46 2.88 3.01 3.33 3.43 -26.73%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 24/11/10 23/11/09 28/11/08 28/11/07 24/11/06 29/11/05 18/11/04 -
Price 4.09 4.70 2.80 5.45 6.65 6.65 6.65 -
P/RPS 0.34 0.45 0.31 0.88 1.26 1.32 1.26 -19.60%
P/EPS 7.20 12.33 8.58 25.55 41.48 3,911.77 33.28 -22.51%
EY 13.89 8.11 11.66 3.91 2.41 0.03 3.00 29.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 1.63 1.17 2.36 3.01 3.33 3.43 -26.96%

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