[ALLIANZ] YoY TTM Result on 30-Jun-2009 [#2]

Stock

[ALLIANZ] ALLIANZ MALAYSIA BHD

Announcement Date

26-Aug-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Jun-2009 [#2]

Profit Trend

QoQ- 8.34%

YoY- 1442.76%

Quarter Report

AMB BursaQtrlyReport_200906.pdf

Latest QR

Upcoming QR

ALLIANZ's Result

ALLIANZ's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
TTM Result
Revenue	2,935,075	2,598,684	2,445,403	2,016,192	1,750,956	1,222,914	1,068,591	18.32%
YoY %	12.94%	6.27%	21.29%	15.15%	43.18%	14.44%	-	-
Horiz. %	274.67%	243.19%	228.84%	188.68%	163.86%	114.44%	100.00%	-
PBT	281,959	239,952	201,881	126,642	25,771	55,051	24,660	50.03%
YoY %	17.51%	18.86%	59.41%	391.41%	-53.19%	123.24%	-	-
Horiz. %	1,143.39%	973.04%	818.66%	513.55%	104.51%	223.24%	100.00%	-
Tax	-93,411	-78,016	-65,778	-47,236	-20,624	-14,391	-9,517	46.27%
YoY %	-19.73%	-18.61%	-39.25%	-129.03%	-43.31%	-51.21%	-	-
Horiz. %	981.52%	819.75%	691.16%	496.33%	216.71%	151.21%	100.00%	-
NP	188,548	161,936	136,103	79,406	5,147	40,660	15,143	52.18%
YoY %	16.43%	18.98%	71.40%	1,442.76%	-87.34%	168.51%	-	-
Horiz. %	1,245.12%	1,069.38%	898.78%	524.37%	33.99%	268.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	188,548	161,936	136,103	79,406	5,147	40,660	15,143	52.18%
YoY %	16.43%	18.98%	71.40%	1,442.76%	-87.34%	168.51%	-	-
Horiz. %	1,245.12%	1,069.38%	898.78%	524.37%	33.99%	268.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	33.13%	32.51%	32.58%	37.30%	80.03%	26.14%	38.59%	-
YoY %	1.91%	-0.21%	-12.65%	-53.39%	206.16%	-32.26%	-	-
Horiz. %	85.85%	84.24%	84.43%	96.66%	207.39%	67.74%	100.00%	-
Total Cost	2,746,527	2,436,748	2,309,300	1,936,786	1,745,809	1,182,254	1,053,448	17.30%
YoY %	12.71%	5.52%	19.23%	10.94%	47.67%	12.23%	-	-
Horiz. %	260.72%	231.31%	219.21%	183.85%	165.72%	112.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,744,806	1,230,847	563,095	430,704	344,757	342,790	326,079	32.21%
YoY %	41.76%	118.59%	30.74%	24.93%	0.57%	5.12%	-	-
Horiz. %	535.09%	377.47%	172.69%	132.09%	105.73%	105.12%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	8,096	5,384	3,077	3,076	3,076	13,930	5,374	7.06%
YoY %	50.37%	74.98%	0.03%	0.00%	-77.92%	159.21%	-	-
Horiz. %	150.65%	100.19%	57.26%	57.24%	57.24%	259.21%	100.00%	-
Div Payout %	4.29%	3.33%	2.26%	3.87%	59.77%	34.26%	35.49%	-
YoY %	28.83%	47.35%	-41.60%	-93.53%	74.46%	-3.47%	-	-
Horiz. %	12.09%	9.38%	6.37%	10.90%	168.41%	96.53%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	1,744,806	1,230,847	563,095	430,704	344,757	342,790	326,079	32.21%
YoY %	41.76%	118.59%	30.74%	24.93%	0.57%	5.12%	-	-
Horiz. %	535.09%	377.47%	172.69%	132.09%	105.73%	105.12%	100.00%	-
NOSH	156,484	153,855	153,851	153,822	153,909	153,717	153,811	0.28%
YoY %	1.71%	0.00%	0.02%	-0.06%	0.12%	-0.06%	-	-
Horiz. %	101.74%	100.03%	100.03%	100.01%	100.06%	99.94%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	6.42%	6.23%	5.57%	3.94%	0.29%	3.32%	1.42%	-
YoY %	3.05%	11.85%	41.37%	1,258.62%	-91.27%	133.80%	-	-
Horiz. %	452.11%	438.73%	392.25%	277.46%	20.42%	233.80%	100.00%	-
ROE	10.81%	13.16%	24.17%	18.44%	1.49%	11.86%	4.64%	-
YoY %	-17.86%	-45.55%	31.07%	1,137.58%	-87.44%	155.60%	-	-
Horiz. %	232.97%	283.62%	520.91%	397.41%	32.11%	255.60%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	1,875.63	1,689.04	1,589.46	1,310.72	1,137.65	795.56	694.74	17.98%
YoY %	11.05%	6.27%	21.27%	15.21%	43.00%	14.51%	-	-
Horiz. %	269.98%	243.12%	228.78%	188.66%	163.75%	114.51%	100.00%	-
EPS	120.49	105.25	88.46	51.62	3.34	26.45	9.85	51.73%
YoY %	14.48%	18.98%	71.37%	1,445.51%	-87.37%	168.53%	-	-
Horiz. %	1,223.25%	1,068.53%	898.07%	524.06%	33.91%	268.53%	100.00%	-
DPS	5.25	3.50	2.00	2.00	2.00	9.06	3.50	6.98%
YoY %	50.00%	75.00%	0.00%	0.00%	-77.92%	158.86%	-	-
Horiz. %	150.00%	100.00%	57.14%	57.14%	57.14%	258.86%	100.00%	-
NAPS	11.15	8.00	3.66	2.80	2.24	2.23	2.12	31.83%
YoY %	39.38%	118.58%	30.71%	25.00%	0.45%	5.19%	-	-
Horiz. %	525.94%	377.36%	172.64%	132.08%	105.66%	105.19%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 153,822
RPS	1,634.51	1,447.18	1,361.82	1,122.79	975.09	681.03	595.09	18.32%
YoY %	12.94%	6.27%	21.29%	15.15%	43.18%	14.44%	-	-
Horiz. %	274.67%	243.19%	228.84%	188.68%	163.86%	114.44%	100.00%	-
EPS	105.00	90.18	75.79	44.22	2.87	22.64	8.43	52.19%
YoY %	16.43%	18.99%	71.39%	1,440.77%	-87.32%	168.56%	-	-
Horiz. %	1,245.55%	1,069.75%	899.05%	524.56%	34.05%	268.56%	100.00%	-
DPS	4.51	3.00	1.71	1.71	1.71	7.76	2.99	7.08%
YoY %	50.33%	75.44%	0.00%	0.00%	-77.96%	159.53%	-	-
Horiz. %	150.84%	100.33%	57.19%	57.19%	57.19%	259.53%	100.00%	-
NAPS	9.7166	6.8544	3.1358	2.3985	1.9199	1.909	1.8159	32.21%
YoY %	41.76%	118.59%	30.74%	24.93%	0.57%	5.13%	-	-
Horiz. %	535.08%	377.47%	172.69%	132.08%	105.73%	105.13%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	5.04	5.01	4.70	4.08	3.56	6.65	6.65	-
P/RPS	0.27	0.30	0.30	0.31	0.31	0.84	0.96	-19.04%
YoY %	-10.00%	0.00%	-3.23%	0.00%	-63.10%	-12.50%	-	-
Horiz. %	28.13%	31.25%	31.25%	32.29%	32.29%	87.50%	100.00%	-
P/EPS	4.18	4.76	5.31	7.90	106.45	25.14	67.55	-37.08%
YoY %	-12.18%	-10.36%	-32.78%	-92.58%	323.43%	-62.78%	-	-
Horiz. %	6.19%	7.05%	7.86%	11.70%	157.59%	37.22%	100.00%	-
EY	23.91	21.01	18.82	12.65	0.94	3.98	1.48	58.92%
YoY %	13.80%	11.64%	48.77%	1,245.74%	-76.38%	168.92%	-	-
Horiz. %	1,615.54%	1,419.59%	1,271.62%	854.73%	63.51%	268.92%	100.00%	-
DY	1.04	0.70	0.43	0.49	0.56	1.36	0.53	11.87%
YoY %	48.57%	62.79%	-12.24%	-12.50%	-58.82%	156.60%	-	-
Horiz. %	196.23%	132.08%	81.13%	92.45%	105.66%	256.60%	100.00%	-
P/NAPS	0.45	0.63	1.28	1.46	1.59	2.98	3.14	-27.63%
YoY %	-28.57%	-50.78%	-12.33%	-8.18%	-46.64%	-5.10%	-	-
Horiz. %	14.33%	20.06%	40.76%	46.50%	50.64%	94.90%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	17/08/12	16/08/11	25/08/10	26/08/09	28/08/08	29/08/07	29/08/06	-
Price	6.37	4.70	4.16	4.60	3.50	6.65	6.65	-
P/RPS	0.34	0.28	0.26	0.35	0.31	0.84	0.96	-15.87%
YoY %	21.43%	7.69%	-25.71%	12.90%	-63.10%	-12.50%	-	-
Horiz. %	35.42%	29.17%	27.08%	36.46%	32.29%	87.50%	100.00%	-
P/EPS	5.29	4.47	4.70	8.91	104.66	25.14	67.55	-34.56%
YoY %	18.34%	-4.89%	-47.25%	-91.49%	316.31%	-62.78%	-	-
Horiz. %	7.83%	6.62%	6.96%	13.19%	154.94%	37.22%	100.00%	-
EY	18.92	22.39	21.27	11.22	0.96	3.98	1.48	52.85%
YoY %	-15.50%	5.27%	89.57%	1,068.75%	-75.88%	168.92%	-	-
Horiz. %	1,278.38%	1,512.84%	1,437.16%	758.11%	64.86%	268.92%	100.00%	-
DY	0.82	0.74	0.48	0.43	0.57	1.36	0.53	7.53%
YoY %	10.81%	54.17%	11.63%	-24.56%	-58.09%	156.60%	-	-
Horiz. %	154.72%	139.62%	90.57%	81.13%	107.55%	256.60%	100.00%	-
P/NAPS	0.57	0.59	1.14	1.64	1.56	2.98	3.14	-24.73%
YoY %	-3.39%	-48.25%	-30.49%	5.13%	-47.65%	-5.10%	-	-
Horiz. %	18.15%	18.79%	36.31%	52.23%	49.68%	94.90%	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