[ALLIANZ] YoY Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
20-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -71.38%
YoY- 14.48%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 739,494 653,390 626,255 488,412 398,829 277,226 226,852 21.74%
PBT 76,692 66,374 35,746 29,134 25,930 4,218 11,092 37.98%
Tax -23,648 -22,177 -12,568 -8,890 -8,246 -1,243 -7,457 21.18%
NP 53,044 44,197 23,178 20,244 17,684 2,975 3,635 56.25%
-
NP to SH 53,044 44,197 23,178 20,244 17,684 2,975 3,635 56.25%
-
Tax Rate 30.84% 33.41% 35.16% 30.51% 31.80% 29.47% 67.23% -
Total Cost 686,450 609,193 603,077 468,168 381,145 274,251 223,217 20.57%
-
Net Worth 1,688,332 1,231,174 534,048 421,493 337,057 340,660 320,372 31.88%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 1,688,332 1,231,174 534,048 421,493 337,057 340,660 320,372 31.88%
NOSH 156,471 153,896 153,904 153,829 153,907 154,145 154,025 0.26%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 7.17% 6.76% 3.70% 4.14% 4.43% 1.07% 1.60% -
ROE 3.14% 3.59% 4.34% 4.80% 5.25% 0.87% 1.13% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 472.60 424.56 406.91 317.50 259.14 179.85 147.28 21.42%
EPS 33.90 28.72 15.06 13.16 11.49 1.93 2.36 55.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.79 8.00 3.47 2.74 2.19 2.21 2.08 31.53%
Adjusted Per Share Value based on latest NOSH - 153,829
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 415.25 366.90 351.66 274.26 223.96 155.67 127.38 21.74%
EPS 29.79 24.82 13.02 11.37 9.93 1.67 2.04 56.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.4806 6.9135 2.9989 2.3668 1.8927 1.9129 1.799 31.88%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 4.70 4.86 5.40 3.32 3.00 6.65 6.65 -
P/RPS 0.99 1.14 1.33 1.05 1.16 3.70 4.52 -22.34%
P/EPS 13.86 16.92 35.86 25.23 26.11 344.56 281.78 -39.44%
EY 7.21 5.91 2.79 3.96 3.83 0.29 0.35 65.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.61 1.56 1.21 1.37 3.01 3.20 -28.13%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 24/05/12 18/05/11 26/05/10 20/05/09 26/05/08 29/05/07 31/05/06 -
Price 4.54 5.10 4.82 3.60 3.80 6.65 6.65 -
P/RPS 0.96 1.20 1.18 1.13 1.47 3.70 4.52 -22.73%
P/EPS 13.39 17.76 32.01 27.36 33.07 344.56 281.78 -39.78%
EY 7.47 5.63 3.12 3.66 3.02 0.29 0.35 66.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.64 1.39 1.31 1.74 3.01 3.20 -28.68%

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