[ALLIANZ] YoY Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -79.95%
YoY- 340.31%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 31/03/02 CAGR
Revenue 277,226 226,852 214,167 324,203 218,931 136,766 469,215 -9.98%
PBT 4,218 11,092 -3,216 10,384 2,670 -413 41,734 -36.75%
Tax -1,243 -7,457 349 -1,952 -755 413 -4,116 -21.28%
NP 2,975 3,635 -2,867 8,432 1,915 0 37,618 -39.78%
-
NP to SH 2,975 3,635 -2,867 8,432 1,915 -388 37,618 -39.78%
-
Tax Rate 29.47% 67.23% - 18.80% 28.28% - 9.86% -
Total Cost 274,251 223,217 217,034 315,771 217,016 136,766 431,597 -8.66%
-
Net Worth 340,660 320,372 319,069 276,963 225,204 105,470 143,966 18.78%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 31/03/02 CAGR
Net Worth 340,660 320,372 319,069 276,963 225,204 105,470 143,966 18.78%
NOSH 154,145 154,025 154,139 153,868 153,200 54,647 54,948 22.89%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 31/03/02 CAGR
NP Margin 1.07% 1.60% -1.34% 2.60% 0.87% 0.00% 8.02% -
ROE 0.87% 1.13% -0.90% 3.04% 0.85% -0.37% 26.13% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 31/03/02 CAGR
RPS 179.85 147.28 138.94 210.70 142.91 250.27 853.91 -26.75%
EPS 1.93 2.36 -1.86 5.48 1.25 -0.71 68.46 -51.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.21 2.08 2.07 1.80 1.47 1.93 2.62 -3.34%
Adjusted Per Share Value based on latest NOSH - 153,868
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 31/03/02 CAGR
RPS 155.67 127.38 120.26 182.05 122.94 76.80 263.48 -9.98%
EPS 1.67 2.04 -1.61 4.73 1.08 -0.22 21.12 -39.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9129 1.799 1.7917 1.5552 1.2646 0.5923 0.8084 18.78%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 31/03/02 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 04/09/01 04/09/01 -
Price 6.65 6.65 6.65 6.65 6.65 6.65 6.65 -
P/RPS 3.70 4.52 4.79 3.16 4.65 2.66 0.00 -
P/EPS 344.56 281.78 -357.53 121.35 532.00 -936.62 0.00 -
EY 0.29 0.35 -0.28 0.82 0.19 -0.11 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.01 3.20 3.21 3.69 4.52 3.45 3.33 -1.99%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 31/03/02 CAGR
Date 29/05/07 31/05/06 30/05/05 28/05/04 29/05/03 04/09/01 04/09/01 -
Price 6.65 6.65 6.65 6.65 6.65 6.65 6.65 -
P/RPS 3.70 4.52 4.79 3.16 4.65 2.66 0.00 -
P/EPS 344.56 281.78 -357.53 121.35 532.00 -936.62 0.00 -
EY 0.29 0.35 -0.28 0.82 0.19 -0.11 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.01 3.20 3.21 3.69 4.52 3.45 3.33 -1.99%

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