[ALLIANZ] YoY Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -80.5%
YoY- 14.49%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 862,077 739,494 653,390 626,255 488,412 398,829 277,226 20.79%
PBT 78,742 76,692 66,374 35,746 29,134 25,930 4,218 62.80%
Tax -25,022 -23,648 -22,177 -12,568 -8,890 -8,246 -1,243 64.85%
NP 53,720 53,044 44,197 23,178 20,244 17,684 2,975 61.90%
-
NP to SH 53,720 53,044 44,197 23,178 20,244 17,684 2,975 61.90%
-
Tax Rate 31.78% 30.84% 33.41% 35.16% 30.51% 31.80% 29.47% -
Total Cost 808,357 686,450 609,193 603,077 468,168 381,145 274,251 19.72%
-
Net Worth 1,893,292 1,688,332 1,231,174 534,048 421,493 337,057 340,660 33.05%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 1,893,292 1,688,332 1,231,174 534,048 421,493 337,057 340,660 33.05%
NOSH 158,700 156,471 153,896 153,904 153,829 153,907 154,145 0.48%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 6.23% 7.17% 6.76% 3.70% 4.14% 4.43% 1.07% -
ROE 2.84% 3.14% 3.59% 4.34% 4.80% 5.25% 0.87% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 543.21 472.60 424.56 406.91 317.50 259.14 179.85 20.20%
EPS 33.85 33.90 28.72 15.06 13.16 11.49 1.93 61.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.93 10.79 8.00 3.47 2.74 2.19 2.21 32.41%
Adjusted Per Share Value based on latest NOSH - 153,904
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 480.08 411.82 363.87 348.75 271.99 222.10 154.38 20.79%
EPS 29.92 29.54 24.61 12.91 11.27 9.85 1.66 61.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.5435 9.4021 6.8563 2.9741 2.3472 1.877 1.8971 33.05%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 8.39 4.70 4.86 5.40 3.32 3.00 6.65 -
P/RPS 1.54 0.99 1.14 1.33 1.05 1.16 3.70 -13.58%
P/EPS 24.79 13.86 16.92 35.86 25.23 26.11 344.56 -35.48%
EY 4.03 7.21 5.91 2.79 3.96 3.83 0.29 54.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.44 0.61 1.56 1.21 1.37 3.01 -21.56%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 17/05/13 24/05/12 18/05/11 26/05/10 20/05/09 26/05/08 29/05/07 -
Price 9.50 4.54 5.10 4.82 3.60 3.80 6.65 -
P/RPS 1.75 0.96 1.20 1.18 1.13 1.47 3.70 -11.72%
P/EPS 28.06 13.39 17.76 32.01 27.36 33.07 344.56 -34.13%
EY 3.56 7.47 5.63 3.12 3.66 3.02 0.29 51.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.42 0.64 1.39 1.31 1.74 3.01 -19.79%

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