[ALLIANZ] YoY Quarter Result on 31-Dec-2006 [#4]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -8.22%
YoY- 157.44%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 618,147 489,586 489,989 323,632 309,768 235,130 240,995 16.98%
PBT 82,922 39,812 -33,321 14,837 6,000 13,002 16,593 30.72%
Tax -22,730 -19,320 -2,094 -4,519 -1,992 8,268 -12,456 10.53%
NP 60,192 20,492 -35,415 10,318 4,008 21,270 4,137 56.18%
-
NP to SH 60,192 20,492 -35,415 10,318 4,008 21,270 4,137 56.18%
-
Tax Rate 27.41% 48.53% - 30.46% 33.20% -63.59% 75.07% -
Total Cost 557,955 469,094 525,404 313,314 305,760 213,860 236,858 15.33%
-
Net Worth 504,677 387,686 319,927 336,724 316,340 319,895 269,135 11.03%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 3,077 3,076 3,076 13,930 5,374 - - -
Div Payout % 5.11% 15.02% 0.00% 135.01% 134.10% - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 504,677 387,686 319,927 336,724 316,340 319,895 269,135 11.03%
NOSH 153,865 153,843 153,811 153,755 153,563 153,796 153,791 0.00%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 9.74% 4.19% -7.23% 3.19% 1.29% 9.05% 1.72% -
ROE 11.93% 5.29% -11.07% 3.06% 1.27% 6.65% 1.54% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 401.75 318.24 318.56 210.48 201.72 152.88 156.70 16.97%
EPS 39.12 13.32 -23.03 6.71 2.61 13.83 2.69 56.17%
DPS 2.00 2.00 2.00 9.06 3.50 0.00 0.00 -
NAPS 3.28 2.52 2.08 2.19 2.06 2.08 1.75 11.02%
Adjusted Per Share Value based on latest NOSH - 153,755
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 344.24 272.64 272.87 180.23 172.51 130.94 134.21 16.98%
EPS 33.52 11.41 -19.72 5.75 2.23 11.85 2.30 56.22%
DPS 1.71 1.71 1.71 7.76 2.99 0.00 0.00 -
NAPS 2.8105 2.159 1.7816 1.8752 1.7617 1.7815 1.4988 11.03%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 4.06 2.90 5.25 6.65 6.65 6.65 6.65 -
P/RPS 1.01 0.91 1.65 3.16 3.30 4.35 4.24 -21.24%
P/EPS 10.38 21.77 -22.80 99.10 254.79 48.08 247.21 -41.01%
EY 9.64 4.59 -4.39 1.01 0.39 2.08 0.40 69.87%
DY 0.49 0.69 0.38 1.36 0.53 0.00 0.00 -
P/NAPS 1.24 1.15 2.52 3.04 3.23 3.20 3.80 -17.01%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 26/02/09 29/02/08 26/02/07 23/02/06 25/03/05 26/02/04 -
Price 4.80 2.80 3.50 6.65 6.65 6.65 6.65 -
P/RPS 1.19 0.88 1.10 3.16 3.30 4.35 4.24 -19.06%
P/EPS 12.27 21.02 -15.20 99.10 254.79 48.08 247.21 -39.35%
EY 8.15 4.76 -6.58 1.01 0.39 2.08 0.40 65.19%
DY 0.42 0.71 0.57 1.36 0.53 0.00 0.00 -
P/NAPS 1.46 1.11 1.68 3.04 3.23 3.20 3.80 -14.72%

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