[ALLIANZ] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 65.1%
YoY- 16.77%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 2,297,844 2,015,149 1,845,242 1,603,469 1,409,283 955,377 810,333 18.95%
PBT 232,853 198,045 129,735 94,047 72,500 45,584 35,443 36.81%
Tax -69,305 -67,677 -42,289 -35,382 -22,261 -12,779 -10,799 36.28%
NP 163,548 130,368 87,446 58,665 50,239 32,805 24,644 37.04%
-
NP to SH 163,548 130,368 87,446 58,665 50,239 32,805 24,644 37.04%
-
Tax Rate 29.76% 34.17% 32.60% 37.62% 30.70% 28.03% 30.47% -
Total Cost 2,134,296 1,884,781 1,757,796 1,544,804 1,359,044 922,572 785,689 18.10%
-
Net Worth 1,783,789 1,230,914 1,214,057 444,641 367,752 355,272 339,758 31.80%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 1,783,789 1,230,914 1,214,057 444,641 367,752 355,272 339,758 31.80%
NOSH 156,610 153,864 153,872 153,855 153,871 153,797 153,736 0.30%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 7.12% 6.47% 4.74% 3.66% 3.56% 3.43% 3.04% -
ROE 9.17% 10.59% 7.20% 13.19% 13.66% 9.23% 7.25% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 1,467.24 1,309.69 1,199.20 1,042.19 915.88 621.19 527.09 18.58%
EPS 104.43 84.73 56.83 38.13 32.65 21.33 16.03 36.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.39 8.00 7.89 2.89 2.39 2.31 2.21 31.39%
Adjusted Per Share Value based on latest NOSH - 153,905
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 1,290.32 1,131.57 1,036.17 900.40 791.36 536.48 455.03 18.95%
EPS 91.84 73.21 49.10 32.94 28.21 18.42 13.84 37.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.0166 6.912 6.8173 2.4968 2.0651 1.995 1.9079 31.80%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 6.20 4.51 4.18 4.90 3.50 6.65 6.65 -
P/RPS 0.42 0.34 0.35 0.47 0.38 1.07 1.26 -16.71%
P/EPS 5.94 5.32 7.36 12.85 10.72 31.18 41.48 -27.64%
EY 16.84 18.79 13.60 7.78 9.33 3.21 2.41 38.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.56 0.53 1.70 1.46 2.88 3.01 -24.88%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 23/11/12 18/11/11 24/11/10 23/11/09 28/11/08 28/11/07 24/11/06 -
Price 7.69 4.55 4.09 4.70 2.80 5.45 6.65 -
P/RPS 0.52 0.35 0.34 0.45 0.31 0.88 1.26 -13.70%
P/EPS 7.36 5.37 7.20 12.33 8.58 25.55 41.48 -25.01%
EY 13.58 18.62 13.89 8.11 11.66 3.91 2.41 33.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.57 0.52 1.63 1.17 2.36 3.01 -21.94%

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