[ALLIANZ] YoY TTM Result on 30-Jun-2006 [#2]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 40.67%
YoY- -58.71%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 2,016,192 1,750,956 1,222,914 1,068,591 969,357 1,033,866 800,548 16.62%
PBT 126,642 25,771 55,051 24,660 30,397 47,347 15,248 42.26%
Tax -47,236 -20,624 -14,391 -9,517 6,282 -19,724 -5,584 42.69%
NP 79,406 5,147 40,660 15,143 36,679 27,623 9,664 42.00%
-
NP to SH 79,406 5,147 40,660 15,143 36,679 27,623 9,664 42.00%
-
Tax Rate 37.30% 80.03% 26.14% 38.59% -20.67% 41.66% 36.62% -
Total Cost 1,936,786 1,745,809 1,182,254 1,053,448 932,678 1,006,243 790,884 16.08%
-
Net Worth 430,704 344,757 342,790 326,079 309,482 287,313 255,284 9.09%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 3,076 3,076 13,930 5,374 19,224 - - -
Div Payout % 3.87% 59.77% 34.26% 35.49% 52.41% - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 430,704 344,757 342,790 326,079 309,482 287,313 255,284 9.09%
NOSH 153,822 153,909 153,717 153,811 153,971 153,643 153,786 0.00%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 3.94% 0.29% 3.32% 1.42% 3.78% 2.67% 1.21% -
ROE 18.44% 1.49% 11.86% 4.64% 11.85% 9.61% 3.79% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 1,310.72 1,137.65 795.56 694.74 629.57 672.90 520.56 16.62%
EPS 51.62 3.34 26.45 9.85 23.82 17.98 6.28 42.01%
DPS 2.00 2.00 9.06 3.50 12.50 0.00 0.00 -
NAPS 2.80 2.24 2.23 2.12 2.01 1.87 1.66 9.09%
Adjusted Per Share Value based on latest NOSH - 153,811
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 1,132.16 983.22 686.71 600.05 544.33 580.55 449.53 16.62%
EPS 44.59 2.89 22.83 8.50 20.60 15.51 5.43 41.99%
DPS 1.73 1.73 7.82 3.02 10.80 0.00 0.00 -
NAPS 2.4185 1.9359 1.9249 1.831 1.7378 1.6134 1.4335 9.09%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 4.08 3.56 6.65 6.65 6.65 6.65 6.65 -
P/RPS 0.31 0.31 0.84 0.96 1.06 0.99 1.28 -21.03%
P/EPS 7.90 106.45 25.14 67.55 27.92 36.99 105.82 -35.08%
EY 12.65 0.94 3.98 1.48 3.58 2.70 0.94 54.16%
DY 0.49 0.56 1.36 0.53 1.88 0.00 0.00 -
P/NAPS 1.46 1.59 2.98 3.14 3.31 3.56 4.01 -15.48%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 26/08/09 28/08/08 29/08/07 29/08/06 23/08/05 26/08/04 21/08/03 -
Price 4.60 3.50 6.65 6.65 6.65 6.65 6.65 -
P/RPS 0.35 0.31 0.84 0.96 1.06 0.99 1.28 -19.41%
P/EPS 8.91 104.66 25.14 67.55 27.92 36.99 105.82 -33.77%
EY 11.22 0.96 3.98 1.48 3.58 2.70 0.94 51.11%
DY 0.43 0.57 1.36 0.53 1.88 0.00 0.00 -
P/NAPS 1.64 1.56 2.98 3.14 3.31 3.56 4.01 -13.83%

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