[ALLIANZ] YoY Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
25-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 69.23%
YoY- 23.66%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Cumulative Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/06/00 CAGR
Revenue 1,445,366 1,133,965 1,064,014 1,046,930 868,172 1,031,638 412,062 18.19%
PBT 12,263 50,279 2,213 54,090 60,342 30,034 19,390 -5.92%
Tax -14,873 -15,318 2,051 -2,098 -18,297 -10,529 -2,745 25.24%
NP -2,610 34,961 4,264 51,992 42,045 19,505 16,645 -
-
NP to SH -2,610 34,961 4,264 51,992 42,045 19,505 16,645 -
-
Tax Rate 121.28% 30.47% -92.68% 3.88% 30.32% 35.06% 14.16% -
Total Cost 1,447,976 1,099,004 1,059,750 994,938 826,127 1,012,133 395,417 18.87%
-
Net Worth 320,295 336,695 317,031 319,856 269,124 108,278 123,633 13.51%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/06/00 CAGR
Div 3,079 27,427 5,386 - - - - -
Div Payout % 0.00% 78.45% 126.32% - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/06/00 CAGR
Net Worth 320,295 336,695 317,031 319,856 269,124 108,278 123,633 13.51%
NOSH 153,988 153,742 153,898 153,776 153,785 74,163 53,520 15.11%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/06/00 CAGR
NP Margin -0.18% 3.08% 0.40% 4.97% 4.84% 1.89% 4.04% -
ROE -0.81% 10.38% 1.34% 16.25% 15.62% 18.01% 13.46% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/06/00 CAGR
RPS 938.62 737.58 691.37 680.81 564.53 1,391.03 769.91 2.67%
EPS -1.70 22.74 2.77 33.81 27.34 26.30 31.10 -
DPS 2.00 17.84 3.50 0.00 0.00 0.00 0.00 -
NAPS 2.08 2.19 2.06 2.08 1.75 1.46 2.31 -1.38%
Adjusted Per Share Value based on latest NOSH - 153,796
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/06/00 CAGR
RPS 804.91 631.49 592.54 583.02 483.47 574.51 229.47 18.19%
EPS -1.45 19.47 2.37 28.95 23.41 10.86 9.27 -
DPS 1.72 15.27 3.00 0.00 0.00 0.00 0.00 -
NAPS 1.7837 1.875 1.7655 1.7812 1.4987 0.603 0.6885 13.51%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/06/00 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 04/09/01 30/06/00 -
Price 5.25 6.65 6.65 6.65 6.65 6.65 5.35 -
P/RPS 0.56 0.90 0.96 0.98 1.18 0.48 0.69 -2.74%
P/EPS -309.75 29.24 240.02 19.67 24.32 25.29 17.20 -
EY -0.32 3.42 0.42 5.08 4.11 3.95 5.81 -
DY 0.38 2.68 0.53 0.00 0.00 0.00 0.00 -
P/NAPS 2.52 3.04 3.23 3.20 3.80 4.55 2.32 1.10%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/06/00 CAGR
Date 29/02/08 26/02/07 23/02/06 25/03/05 26/02/04 26/02/03 25/08/00 -
Price 3.50 6.65 6.65 6.65 6.65 6.65 5.80 -
P/RPS 0.37 0.90 0.96 0.98 1.18 0.48 0.75 -8.98%
P/EPS -206.50 29.24 240.02 19.67 24.32 25.29 18.65 -
EY -0.48 3.42 0.42 5.08 4.11 3.95 5.36 -
DY 0.57 2.68 0.53 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 3.04 3.23 3.20 3.80 4.55 2.51 -5.20%

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