[ALLIANZ] YoY Quarter Result on 30-Sep-2006 [#3]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
24-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 15.1%
YoY- 595.9%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 589,063 512,200 363,884 307,789 256,279 235,810 216,881 18.10%
PBT 39,603 32,386 18,979 13,609 -3,174 18,009 7,675 31.42%
Tax -16,471 -9,005 -5,274 -2,367 907 -5,122 -2,024 41.77%
NP 23,132 23,381 13,705 11,242 -2,267 12,887 5,651 26.45%
-
NP to SH 23,132 23,381 13,705 11,242 -2,267 12,887 5,651 26.45%
-
Tax Rate 41.59% 27.81% 27.79% 17.39% - 28.44% 26.37% -
Total Cost 565,931 488,819 350,179 296,547 258,546 222,923 211,230 17.83%
-
Net Worth 444,786 367,635 355,314 339,874 308,435 298,338 261,051 9.27%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 444,786 367,635 355,314 339,874 308,435 298,338 261,051 9.27%
NOSH 153,905 153,822 153,815 153,789 154,217 153,782 153,559 0.03%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 3.93% 4.56% 3.77% 3.65% -0.88% 5.46% 2.61% -
ROE 5.20% 6.36% 3.86% 3.31% -0.74% 4.32% 2.16% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 382.74 332.98 236.57 200.14 166.18 153.34 141.24 18.05%
EPS 15.03 15.20 8.91 7.31 -1.47 8.38 3.68 26.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.89 2.39 2.31 2.21 2.00 1.94 1.70 9.23%
Adjusted Per Share Value based on latest NOSH - 153,789
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 330.78 287.62 204.33 172.83 143.91 132.42 121.79 18.10%
EPS 12.99 13.13 7.70 6.31 -1.27 7.24 3.17 26.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4976 2.0644 1.9952 1.9085 1.732 1.6753 1.4659 9.27%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 4.90 3.50 6.65 6.65 6.65 6.65 6.65 -
P/RPS 1.28 1.05 2.81 3.32 4.00 4.34 4.71 -19.50%
P/EPS 32.60 23.03 74.64 90.97 -452.38 79.36 180.71 -24.81%
EY 3.07 4.34 1.34 1.10 -0.22 1.26 0.55 33.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 1.46 2.88 3.01 3.33 3.43 3.91 -12.95%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 23/11/09 28/11/08 28/11/07 24/11/06 29/11/05 18/11/04 20/11/03 -
Price 4.70 2.80 5.45 6.65 6.65 6.65 6.65 -
P/RPS 1.23 0.84 2.30 3.32 4.00 4.34 4.71 -20.03%
P/EPS 31.27 18.42 61.17 90.97 -452.38 79.36 180.71 -25.33%
EY 3.20 5.43 1.63 1.10 -0.22 1.26 0.55 34.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.17 2.36 3.01 3.33 3.43 3.91 -13.55%

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