[ALLIANZ] YoY TTM Result on 30-Jun-2008 [#2]

Stock

[ALLIANZ] ALLIANZ MALAYSIA BHD

Announcement Date

28-Aug-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

30-Jun-2008 [#2]

Profit Trend

QoQ- -57.46%

YoY- -87.34%

Quarter Report

AMB QtrlyReport as at 30 June 08.pdf

Latest QR

Upcoming QR

ALLIANZ's Result

ALLIANZ's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
TTM Result
Revenue	2,598,684	2,445,403	2,016,192	1,750,956	1,222,914	1,068,591	969,357	17.85%
YoY %	6.27%	21.29%	15.15%	43.18%	14.44%	10.24%	-	-
Horiz. %	268.08%	252.27%	207.99%	180.63%	126.16%	110.24%	100.00%	-
PBT	239,952	201,881	126,642	25,771	55,051	24,660	30,397	41.08%
YoY %	18.86%	59.41%	391.41%	-53.19%	123.24%	-18.87%	-	-
Horiz. %	789.39%	664.15%	416.63%	84.78%	181.11%	81.13%	100.00%	-
Tax	-78,016	-65,778	-47,236	-20,624	-14,391	-9,517	6,282	-
YoY %	-18.61%	-39.25%	-129.03%	-43.31%	-51.21%	-251.50%	-	-
Horiz. %	-1,241.90%	-1,047.09%	-751.93%	-328.30%	-229.08%	-151.50%	100.00%	-
NP	161,936	136,103	79,406	5,147	40,660	15,143	36,679	28.06%
YoY %	18.98%	71.40%	1,442.76%	-87.34%	168.51%	-58.71%	-	-
Horiz. %	441.50%	371.07%	216.49%	14.03%	110.85%	41.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	161,936	136,103	79,406	5,147	40,660	15,143	36,679	28.06%
YoY %	18.98%	71.40%	1,442.76%	-87.34%	168.51%	-58.71%	-	-
Horiz. %	441.50%	371.07%	216.49%	14.03%	110.85%	41.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.51%	32.58%	37.30%	80.03%	26.14%	38.59%	-20.67%	-
YoY %	-0.21%	-12.65%	-53.39%	206.16%	-32.26%	286.70%	-	-
Horiz. %	-157.28%	-157.62%	-180.45%	-387.18%	-126.46%	-186.70%	100.00%	-
Total Cost	2,436,748	2,309,300	1,936,786	1,745,809	1,182,254	1,053,448	932,678	17.34%
YoY %	5.52%	19.23%	10.94%	47.67%	12.23%	12.95%	-	-
Horiz. %	261.26%	247.60%	207.66%	187.18%	126.76%	112.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,230,847	563,095	430,704	344,757	342,790	326,079	309,482	25.85%
YoY %	118.59%	30.74%	24.93%	0.57%	5.12%	5.36%	-	-
Horiz. %	397.71%	181.95%	139.17%	111.40%	110.76%	105.36%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Dividend
Div	5,384	3,077	3,076	3,076	13,930	5,374	19,224	-19.10%
YoY %	74.98%	0.03%	0.00%	-77.92%	159.21%	-72.05%	-	-
Horiz. %	28.01%	16.01%	16.00%	16.00%	72.46%	27.95%	100.00%	-
Div Payout %	3.33%	2.26%	3.87%	59.77%	34.26%	35.49%	52.41%	-
YoY %	47.35%	-41.60%	-93.53%	74.46%	-3.47%	-32.28%	-	-
Horiz. %	6.35%	4.31%	7.38%	114.04%	65.37%	67.72%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Equity
Net Worth	1,230,847	563,095	430,704	344,757	342,790	326,079	309,482	25.85%
YoY %	118.59%	30.74%	24.93%	0.57%	5.12%	5.36%	-	-
Horiz. %	397.71%	181.95%	139.17%	111.40%	110.76%	105.36%	100.00%	-
NOSH	153,855	153,851	153,822	153,909	153,717	153,811	153,971	-0.01%
YoY %	0.00%	0.02%	-0.06%	0.12%	-0.06%	-0.10%	-	-
Horiz. %	99.92%	99.92%	99.90%	99.96%	99.84%	99.90%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Ratio Analysis
NP Margin	6.23%	5.57%	3.94%	0.29%	3.32%	1.42%	3.78%	-
YoY %	11.85%	41.37%	1,258.62%	-91.27%	133.80%	-62.43%	-	-
Horiz. %	164.81%	147.35%	104.23%	7.67%	87.83%	37.57%	100.00%	-
ROE	13.16%	24.17%	18.44%	1.49%	11.86%	4.64%	11.85%	-
YoY %	-45.55%	31.07%	1,137.58%	-87.44%	155.60%	-60.84%	-	-
Horiz. %	111.05%	203.97%	155.61%	12.57%	100.08%	39.16%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	1,689.04	1,589.46	1,310.72	1,137.65	795.56	694.74	629.57	17.86%
YoY %	6.27%	21.27%	15.21%	43.00%	14.51%	10.35%	-	-
Horiz. %	268.28%	252.47%	208.19%	180.70%	126.37%	110.35%	100.00%	-
EPS	105.25	88.46	51.62	3.34	26.45	9.85	23.82	28.08%
YoY %	18.98%	71.37%	1,445.51%	-87.37%	168.53%	-58.65%	-	-
Horiz. %	441.86%	371.37%	216.71%	14.02%	111.04%	41.35%	100.00%	-
DPS	3.50	2.00	2.00	2.00	9.06	3.50	12.50	-19.10%
YoY %	75.00%	0.00%	0.00%	-77.92%	158.86%	-72.00%	-	-
Horiz. %	28.00%	16.00%	16.00%	16.00%	72.48%	28.00%	100.00%	-
NAPS	8.00	3.66	2.80	2.24	2.23	2.12	2.01	25.87%
YoY %	118.58%	30.71%	25.00%	0.45%	5.19%	5.47%	-	-
Horiz. %	398.01%	182.09%	139.30%	111.44%	110.95%	105.47%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 153,909
RPS	1,447.18	1,361.82	1,122.79	975.09	681.03	595.09	539.82	17.85%
YoY %	6.27%	21.29%	15.15%	43.18%	14.44%	10.24%	-	-
Horiz. %	268.09%	252.27%	207.99%	180.63%	126.16%	110.24%	100.00%	-
EPS	90.18	75.79	44.22	2.87	22.64	8.43	20.43	28.06%
YoY %	18.99%	71.39%	1,440.77%	-87.32%	168.56%	-58.74%	-	-
Horiz. %	441.41%	370.97%	216.45%	14.05%	110.82%	41.26%	100.00%	-
DPS	3.00	1.71	1.71	1.71	7.76	2.99	10.71	-19.10%
YoY %	75.44%	0.00%	0.00%	-77.96%	159.53%	-72.08%	-	-
Horiz. %	28.01%	15.97%	15.97%	15.97%	72.46%	27.92%	100.00%	-
NAPS	6.8544	3.1358	2.3985	1.9199	1.909	1.8159	1.7235	25.85%
YoY %	118.59%	30.74%	24.93%	0.57%	5.13%	5.36%	-	-
Horiz. %	397.70%	181.94%	139.16%	111.40%	110.76%	105.36%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	-
Price	5.01	4.70	4.08	3.56	6.65	6.65	6.65	-
P/RPS	0.30	0.30	0.31	0.31	0.84	0.96	1.06	-18.96%
YoY %	0.00%	-3.23%	0.00%	-63.10%	-12.50%	-9.43%	-	-
Horiz. %	28.30%	28.30%	29.25%	29.25%	79.25%	90.57%	100.00%	-
P/EPS	4.76	5.31	7.90	106.45	25.14	67.55	27.92	-25.52%
YoY %	-10.36%	-32.78%	-92.58%	323.43%	-62.78%	141.94%	-	-
Horiz. %	17.05%	19.02%	28.30%	381.27%	90.04%	241.94%	100.00%	-
EY	21.01	18.82	12.65	0.94	3.98	1.48	3.58	34.28%
YoY %	11.64%	48.77%	1,245.74%	-76.38%	168.92%	-58.66%	-	-
Horiz. %	586.87%	525.70%	353.35%	26.26%	111.17%	41.34%	100.00%	-
DY	0.70	0.43	0.49	0.56	1.36	0.53	1.88	-15.17%
YoY %	62.79%	-12.24%	-12.50%	-58.82%	156.60%	-71.81%	-	-
Horiz. %	37.23%	22.87%	26.06%	29.79%	72.34%	28.19%	100.00%	-
P/NAPS	0.63	1.28	1.46	1.59	2.98	3.14	3.31	-24.14%
YoY %	-50.78%	-12.33%	-8.18%	-46.64%	-5.10%	-5.14%	-	-
Horiz. %	19.03%	38.67%	44.11%	48.04%	90.03%	94.86%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	16/08/11	25/08/10	26/08/09	28/08/08	29/08/07	29/08/06	23/08/05	-
Price	4.70	4.16	4.60	3.50	6.65	6.65	6.65	-
P/RPS	0.28	0.26	0.35	0.31	0.84	0.96	1.06	-19.89%
YoY %	7.69%	-25.71%	12.90%	-63.10%	-12.50%	-9.43%	-	-
Horiz. %	26.42%	24.53%	33.02%	29.25%	79.25%	90.57%	100.00%	-
P/EPS	4.47	4.70	8.91	104.66	25.14	67.55	27.92	-26.30%
YoY %	-4.89%	-47.25%	-91.49%	316.31%	-62.78%	141.94%	-	-
Horiz. %	16.01%	16.83%	31.91%	374.86%	90.04%	241.94%	100.00%	-
EY	22.39	21.27	11.22	0.96	3.98	1.48	3.58	35.71%
YoY %	5.27%	89.57%	1,068.75%	-75.88%	168.92%	-58.66%	-	-
Horiz. %	625.42%	594.13%	313.41%	26.82%	111.17%	41.34%	100.00%	-
DY	0.74	0.48	0.43	0.57	1.36	0.53	1.88	-14.38%
YoY %	54.17%	11.63%	-24.56%	-58.09%	156.60%	-71.81%	-	-
Horiz. %	39.36%	25.53%	22.87%	30.32%	72.34%	28.19%	100.00%	-
P/NAPS	0.59	1.14	1.64	1.56	2.98	3.14	3.31	-24.97%
YoY %	-48.25%	-30.49%	5.13%	-47.65%	-5.10%	-5.14%	-	-
Horiz. %	17.82%	34.44%	49.55%	47.13%	90.03%	94.86%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos