[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
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 2,935,075 2,598,684 2,445,403 2,016,192 1,750,956 1,222,914 1,068,591 18.32%
PBT 281,959 239,952 201,881 126,642 25,771 55,051 24,660 50.03%
Tax -93,411 -78,016 -65,778 -47,236 -20,624 -14,391 -9,517 46.27%
NP 188,548 161,936 136,103 79,406 5,147 40,660 15,143 52.18%
-
NP to SH 188,548 161,936 136,103 79,406 5,147 40,660 15,143 52.18%
-
Tax Rate 33.13% 32.51% 32.58% 37.30% 80.03% 26.14% 38.59% -
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%
-
Net Worth 1,744,806 1,230,847 563,095 430,704 344,757 342,790 326,079 32.21%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 8,096 5,384 3,077 3,076 3,076 13,930 5,374 7.06%
Div Payout % 4.29% 3.33% 2.26% 3.87% 59.77% 34.26% 35.49% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 1,744,806 1,230,847 563,095 430,704 344,757 342,790 326,079 32.21%
NOSH 156,484 153,855 153,851 153,822 153,909 153,717 153,811 0.28%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 6.42% 6.23% 5.57% 3.94% 0.29% 3.32% 1.42% -
ROE 10.81% 13.16% 24.17% 18.44% 1.49% 11.86% 4.64% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 1,875.63 1,689.04 1,589.46 1,310.72 1,137.65 795.56 694.74 17.98%
EPS 120.49 105.25 88.46 51.62 3.34 26.45 9.85 51.73%
DPS 5.25 3.50 2.00 2.00 2.00 9.06 3.50 6.98%
NAPS 11.15 8.00 3.66 2.80 2.24 2.23 2.12 31.83%
Adjusted Per Share Value based on latest NOSH - 153,822
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 1,648.14 1,459.25 1,373.18 1,132.16 983.22 686.71 600.05 18.32%
EPS 105.88 90.93 76.43 44.59 2.89 22.83 8.50 52.19%
DPS 4.55 3.02 1.73 1.73 1.73 7.82 3.02 7.06%
NAPS 9.7977 6.9116 3.162 2.4185 1.9359 1.9249 1.831 32.21%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
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%
P/EPS 4.18 4.76 5.31 7.90 106.45 25.14 67.55 -37.08%
EY 23.91 21.01 18.82 12.65 0.94 3.98 1.48 58.92%
DY 1.04 0.70 0.43 0.49 0.56 1.36 0.53 11.87%
P/NAPS 0.45 0.63 1.28 1.46 1.59 2.98 3.14 -27.63%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
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%
P/EPS 5.29 4.47 4.70 8.91 104.66 25.14 67.55 -34.56%
EY 18.92 22.39 21.27 11.22 0.96 3.98 1.48 52.85%
DY 0.82 0.74 0.48 0.43 0.57 1.36 0.53 7.53%
P/NAPS 0.57 0.59 1.14 1.64 1.56 2.98 3.14 -24.73%

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