[ALLIANZ] YoY Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -105.51%
YoY- -134.0%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 CAGR
Revenue 398,829 277,226 226,852 214,167 324,203 218,931 136,766 17.88%
PBT 25,930 4,218 11,092 -3,216 10,384 2,670 -413 -
Tax -8,246 -1,243 -7,457 349 -1,952 -755 413 -
NP 17,684 2,975 3,635 -2,867 8,432 1,915 0 -
-
NP to SH 17,684 2,975 3,635 -2,867 8,432 1,915 -388 -
-
Tax Rate 31.80% 29.47% 67.23% - 18.80% 28.28% - -
Total Cost 381,145 274,251 223,217 217,034 315,771 217,016 136,766 17.06%
-
Net Worth 337,057 340,660 320,372 319,069 276,963 225,204 105,470 19.55%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 CAGR
Net Worth 337,057 340,660 320,372 319,069 276,963 225,204 105,470 19.55%
NOSH 153,907 154,145 154,025 154,139 153,868 153,200 54,647 17.25%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 CAGR
NP Margin 4.43% 1.07% 1.60% -1.34% 2.60% 0.87% 0.00% -
ROE 5.25% 0.87% 1.13% -0.90% 3.04% 0.85% -0.37% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 CAGR
RPS 259.14 179.85 147.28 138.94 210.70 142.91 250.27 0.53%
EPS 11.49 1.93 2.36 -1.86 5.48 1.25 -0.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.19 2.21 2.08 2.07 1.80 1.47 1.93 1.96%
Adjusted Per Share Value based on latest NOSH - 154,139
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 CAGR
RPS 223.96 155.67 127.38 120.26 182.05 122.94 76.80 17.88%
EPS 9.93 1.67 2.04 -1.61 4.73 1.08 -0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8927 1.9129 1.799 1.7917 1.5552 1.2646 0.5923 19.55%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 04/09/01 -
Price 3.00 6.65 6.65 6.65 6.65 6.65 6.65 -
P/RPS 1.16 3.70 4.52 4.79 3.16 4.65 2.66 -11.97%
P/EPS 26.11 344.56 281.78 -357.53 121.35 532.00 -936.62 -
EY 3.83 0.29 0.35 -0.28 0.82 0.19 -0.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 3.01 3.20 3.21 3.69 4.52 3.45 -13.23%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 CAGR
Date 26/05/08 29/05/07 31/05/06 30/05/05 28/05/04 29/05/03 04/09/01 -
Price 3.80 6.65 6.65 6.65 6.65 6.65 6.65 -
P/RPS 1.47 3.70 4.52 4.79 3.16 4.65 2.66 -8.71%
P/EPS 33.07 344.56 281.78 -357.53 121.35 532.00 -936.62 -
EY 3.02 0.29 0.35 -0.28 0.82 0.19 -0.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 3.01 3.20 3.21 3.69 4.52 3.45 -9.98%

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