[ALLIANZ] YoY Quarter Result on 30-Sep-2004 [#3]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
18-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 37.05%
YoY- 128.05%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 31/03/01 CAGR
Revenue 363,884 307,789 256,279 235,810 216,881 187,212 112,623 19.75%
PBT 18,979 13,609 -3,174 18,009 7,675 -15,608 -4,633 -
Tax -5,274 -2,367 907 -5,122 -2,024 -527 4,633 -
NP 13,705 11,242 -2,267 12,887 5,651 -16,135 0 -
-
NP to SH 13,705 11,242 -2,267 12,887 5,651 -16,135 -4,643 -
-
Tax Rate 27.79% 17.39% - 28.44% 26.37% - - -
Total Cost 350,179 296,547 258,546 222,923 211,230 203,347 112,623 19.05%
-
Net Worth 355,314 339,874 308,435 298,338 261,051 87,956 101,380 21.26%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 31/03/01 CAGR
Net Worth 355,314 339,874 308,435 298,338 261,051 87,956 101,380 21.26%
NOSH 153,815 153,789 154,217 153,782 153,559 58,249 53,925 17.48%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 31/03/01 CAGR
NP Margin 3.77% 3.65% -0.88% 5.46% 2.61% -8.62% 0.00% -
ROE 3.86% 3.31% -0.74% 4.32% 2.16% -18.34% -4.58% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 31/03/01 CAGR
RPS 236.57 200.14 166.18 153.34 141.24 321.40 208.85 1.93%
EPS 8.91 7.31 -1.47 8.38 3.68 -27.70 -8.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.31 2.21 2.00 1.94 1.70 1.51 1.88 3.21%
Adjusted Per Share Value based on latest NOSH - 153,782
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 31/03/01 CAGR
RPS 204.33 172.83 143.91 132.42 121.79 105.13 63.24 19.75%
EPS 7.70 6.31 -1.27 7.24 3.17 -9.06 -2.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9952 1.9085 1.732 1.6753 1.4659 0.4939 0.5693 21.26%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 31/03/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 04/09/01 30/03/01 -
Price 6.65 6.65 6.65 6.65 6.65 6.65 6.85 -
P/RPS 2.81 3.32 4.00 4.34 4.71 2.07 3.28 -2.34%
P/EPS 74.64 90.97 -452.38 79.36 180.71 -24.01 -79.56 -
EY 1.34 1.10 -0.22 1.26 0.55 -4.17 -1.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.88 3.01 3.33 3.43 3.91 4.40 3.64 -3.53%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 31/03/01 CAGR
Date 28/11/07 24/11/06 29/11/05 18/11/04 20/11/03 04/09/01 31/05/01 -
Price 5.45 6.65 6.65 6.65 6.65 6.65 7.05 -
P/RPS 2.30 3.32 4.00 4.34 4.71 2.07 3.38 -5.74%
P/EPS 61.17 90.97 -452.38 79.36 180.71 -24.01 -81.88 -
EY 1.63 1.10 -0.22 1.26 0.55 -4.17 -1.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.36 3.01 3.33 3.43 3.91 4.40 3.75 -6.87%

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