[ALLIANZ] YoY Quarter Result on 30-Jun-2007 [#2]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 442.02%
YoY- 65.1%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 611,938 525,994 498,254 314,267 275,692 283,800 251,787 15.94%
PBT 43,610 25,310 14,183 22,387 10,742 2,602 12,695 22.82%
Tax -14,009 -10,021 -5,010 -6,262 -975 2,787 -3,292 27.28%
NP 29,601 15,289 9,173 16,125 9,767 5,389 9,403 21.05%
-
NP to SH 29,601 15,289 9,173 16,125 9,767 5,389 9,403 21.05%
-
Tax Rate 32.12% 39.59% 35.32% 27.97% 9.08% -107.11% 25.93% -
Total Cost 582,337 510,705 489,081 298,142 265,925 278,411 242,384 15.72%
-
Net Worth 563,095 430,704 344,757 342,790 326,079 309,482 287,313 11.86%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 563,095 430,704 344,757 342,790 326,079 309,482 287,313 11.86%
NOSH 153,851 153,822 153,909 153,717 153,811 153,971 153,643 0.02%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 4.84% 2.91% 1.84% 5.13% 3.54% 1.90% 3.73% -
ROE 5.26% 3.55% 2.66% 4.70% 3.00% 1.74% 3.27% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 397.75 341.95 323.73 204.44 179.24 184.32 163.88 15.91%
EPS 19.24 9.94 5.96 10.49 6.35 3.50 6.12 21.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.66 2.80 2.24 2.23 2.12 2.01 1.87 11.83%
Adjusted Per Share Value based on latest NOSH - 153,717
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 340.78 292.92 277.47 175.01 153.53 158.04 140.22 15.94%
EPS 16.48 8.51 5.11 8.98 5.44 3.00 5.24 21.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1358 2.3985 1.9199 1.909 1.8159 1.7235 1.60 11.86%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 4.70 4.08 3.56 6.65 6.65 6.65 6.65 -
P/RPS 1.18 1.19 1.10 3.25 3.71 3.61 4.06 -18.60%
P/EPS 24.43 41.05 59.73 63.39 104.72 190.00 108.66 -22.01%
EY 4.09 2.44 1.67 1.58 0.95 0.53 0.92 28.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.46 1.59 2.98 3.14 3.31 3.56 -15.66%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 25/08/10 26/08/09 28/08/08 29/08/07 29/08/06 23/08/05 26/08/04 -
Price 4.16 4.60 3.50 6.65 6.65 6.65 6.65 -
P/RPS 1.05 1.35 1.08 3.25 3.71 3.61 4.06 -20.17%
P/EPS 21.62 46.28 58.72 63.39 104.72 190.00 108.66 -23.58%
EY 4.63 2.16 1.70 1.58 0.95 0.53 0.92 30.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.64 1.56 2.98 3.14 3.31 3.56 -17.27%

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