[ALLIANZ] YoY Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -91.49%
YoY- -18.16%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 626,255 488,412 398,829 277,226 226,852 214,167 324,203 11.59%
PBT 35,746 29,134 25,930 4,218 11,092 -3,216 10,384 22.86%
Tax -12,568 -8,890 -8,246 -1,243 -7,457 349 -1,952 36.37%
NP 23,178 20,244 17,684 2,975 3,635 -2,867 8,432 18.34%
-
NP to SH 23,178 20,244 17,684 2,975 3,635 -2,867 8,432 18.34%
-
Tax Rate 35.16% 30.51% 31.80% 29.47% 67.23% - 18.80% -
Total Cost 603,077 468,168 381,145 274,251 223,217 217,034 315,771 11.38%
-
Net Worth 534,048 421,493 337,057 340,660 320,372 319,069 276,963 11.55%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 534,048 421,493 337,057 340,660 320,372 319,069 276,963 11.55%
NOSH 153,904 153,829 153,907 154,145 154,025 154,139 153,868 0.00%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 3.70% 4.14% 4.43% 1.07% 1.60% -1.34% 2.60% -
ROE 4.34% 4.80% 5.25% 0.87% 1.13% -0.90% 3.04% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 406.91 317.50 259.14 179.85 147.28 138.94 210.70 11.58%
EPS 15.06 13.16 11.49 1.93 2.36 -1.86 5.48 18.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.47 2.74 2.19 2.21 2.08 2.07 1.80 11.55%
Adjusted Per Share Value based on latest NOSH - 154,145
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 351.66 274.26 223.96 155.67 127.38 120.26 182.05 11.59%
EPS 13.02 11.37 9.93 1.67 2.04 -1.61 4.73 18.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9989 2.3668 1.8927 1.9129 1.799 1.7917 1.5552 11.55%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 5.40 3.32 3.00 6.65 6.65 6.65 6.65 -
P/RPS 1.33 1.05 1.16 3.70 4.52 4.79 3.16 -13.42%
P/EPS 35.86 25.23 26.11 344.56 281.78 -357.53 121.35 -18.37%
EY 2.79 3.96 3.83 0.29 0.35 -0.28 0.82 22.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 1.21 1.37 3.01 3.20 3.21 3.69 -13.36%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 26/05/10 20/05/09 26/05/08 29/05/07 31/05/06 30/05/05 28/05/04 -
Price 4.82 3.60 3.80 6.65 6.65 6.65 6.65 -
P/RPS 1.18 1.13 1.47 3.70 4.52 4.79 3.16 -15.13%
P/EPS 32.01 27.36 33.07 344.56 281.78 -357.53 121.35 -19.90%
EY 3.12 3.66 3.02 0.29 0.35 -0.28 0.82 24.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.31 1.74 3.01 3.20 3.21 3.69 -15.01%

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