[ALLIANZ] YoY TTM Result on 30-Jun-2010 [#2]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 11.75%
YoY- 71.4%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 3,391,570 2,935,075 2,598,684 2,445,403 2,016,192 1,750,956 1,222,914 18.51%
PBT 308,728 281,959 239,952 201,881 126,642 25,771 55,051 33.25%
Tax -95,655 -93,411 -78,016 -65,778 -47,236 -20,624 -14,391 37.08%
NP 213,073 188,548 161,936 136,103 79,406 5,147 40,660 31.76%
-
NP to SH 213,073 188,548 161,936 136,103 79,406 5,147 40,660 31.76%
-
Tax Rate 30.98% 33.13% 32.51% 32.58% 37.30% 80.03% 26.14% -
Total Cost 3,178,497 2,746,527 2,436,748 2,309,300 1,936,786 1,745,809 1,182,254 17.90%
-
Net Worth 1,921,396 1,744,806 1,230,847 563,095 430,704 344,757 342,790 33.24%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 10,191 8,096 5,384 3,077 3,076 3,076 13,930 -5.07%
Div Payout % 4.78% 4.29% 3.33% 2.26% 3.87% 59.77% 34.26% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 1,921,396 1,744,806 1,230,847 563,095 430,704 344,757 342,790 33.24%
NOSH 159,056 156,484 153,855 153,851 153,822 153,909 153,717 0.57%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 6.28% 6.42% 6.23% 5.57% 3.94% 0.29% 3.32% -
ROE 11.09% 10.81% 13.16% 24.17% 18.44% 1.49% 11.86% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 2,132.31 1,875.63 1,689.04 1,589.46 1,310.72 1,137.65 795.56 17.84%
EPS 133.96 120.49 105.25 88.46 51.62 3.34 26.45 31.01%
DPS 6.50 5.25 3.50 2.00 2.00 2.00 9.06 -5.37%
NAPS 12.08 11.15 8.00 3.66 2.80 2.24 2.23 32.48%
Adjusted Per Share Value based on latest NOSH - 153,851
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 1,888.73 1,634.51 1,447.18 1,361.82 1,122.79 975.09 681.03 18.51%
EPS 118.66 105.00 90.18 75.79 44.22 2.87 22.64 31.76%
DPS 5.68 4.51 3.00 1.71 1.71 1.71 7.76 -5.06%
NAPS 10.70 9.7166 6.8544 3.1358 2.3985 1.9199 1.909 33.24%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 9.15 5.04 5.01 4.70 4.08 3.56 6.65 -
P/RPS 0.43 0.27 0.30 0.30 0.31 0.31 0.84 -10.55%
P/EPS 6.83 4.18 4.76 5.31 7.90 106.45 25.14 -19.50%
EY 14.64 23.91 21.01 18.82 12.65 0.94 3.98 24.21%
DY 0.71 1.04 0.70 0.43 0.49 0.56 1.36 -10.25%
P/NAPS 0.76 0.45 0.63 1.28 1.46 1.59 2.98 -20.34%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 27/08/13 17/08/12 16/08/11 25/08/10 26/08/09 28/08/08 29/08/07 -
Price 9.72 6.37 4.70 4.16 4.60 3.50 6.65 -
P/RPS 0.46 0.34 0.28 0.26 0.35 0.31 0.84 -9.54%
P/EPS 7.26 5.29 4.47 4.70 8.91 104.66 25.14 -18.68%
EY 13.78 18.92 22.39 21.27 11.22 0.96 3.98 22.97%
DY 0.67 0.82 0.74 0.48 0.43 0.57 1.36 -11.12%
P/NAPS 0.80 0.57 0.59 1.14 1.64 1.56 2.98 -19.66%

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