[ALLIANZ] YoY TTM 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- 18.54%
YoY- 168.51%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 2,445,403 2,016,192 1,750,956 1,222,914 1,068,591 969,357 1,033,866 15.42%
PBT 201,881 126,642 25,771 55,051 24,660 30,397 47,347 27.32%
Tax -65,778 -47,236 -20,624 -14,391 -9,517 6,282 -19,724 22.21%
NP 136,103 79,406 5,147 40,660 15,143 36,679 27,623 30.43%
-
NP to SH 136,103 79,406 5,147 40,660 15,143 36,679 27,623 30.43%
-
Tax Rate 32.58% 37.30% 80.03% 26.14% 38.59% -20.67% 41.66% -
Total Cost 2,309,300 1,936,786 1,745,809 1,182,254 1,053,448 932,678 1,006,243 14.84%
-
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 3,077 3,076 3,076 13,930 5,374 19,224 - -
Div Payout % 2.26% 3.87% 59.77% 34.26% 35.49% 52.41% - -
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 5.57% 3.94% 0.29% 3.32% 1.42% 3.78% 2.67% -
ROE 24.17% 18.44% 1.49% 11.86% 4.64% 11.85% 9.61% -
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 1,589.46 1,310.72 1,137.65 795.56 694.74 629.57 672.90 15.39%
EPS 88.46 51.62 3.34 26.45 9.85 23.82 17.98 30.39%
DPS 2.00 2.00 2.00 9.06 3.50 12.50 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 1,373.18 1,132.16 983.22 686.71 600.05 544.33 580.55 15.42%
EPS 76.43 44.59 2.89 22.83 8.50 20.60 15.51 30.43%
DPS 1.73 1.73 1.73 7.82 3.02 10.80 0.00 -
NAPS 3.162 2.4185 1.9359 1.9249 1.831 1.7378 1.6134 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 0.30 0.31 0.31 0.84 0.96 1.06 0.99 -18.03%
P/EPS 5.31 7.90 106.45 25.14 67.55 27.92 36.99 -27.62%
EY 18.82 12.65 0.94 3.98 1.48 3.58 2.70 38.19%
DY 0.43 0.49 0.56 1.36 0.53 1.88 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 0.26 0.35 0.31 0.84 0.96 1.06 0.99 -19.96%
P/EPS 4.70 8.91 104.66 25.14 67.55 27.92 36.99 -29.08%
EY 21.27 11.22 0.96 3.98 1.48 3.58 2.70 41.03%
DY 0.48 0.43 0.57 1.36 0.53 1.88 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