[ALLIANZ] YoY TTM Result on 30-Sep-2007 [#3]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 6.06%
YoY- 50.51%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 2,463,389 2,093,055 1,899,272 1,279,009 1,120,101 989,826 1,052,795 15.21%
PBT 212,657 133,859 39,178 60,421 41,443 9,214 57,681 24.27%
Tax -65,019 -54,702 -24,355 -17,298 -12,791 12,311 -22,822 19.05%
NP 147,638 79,157 14,823 43,123 28,652 21,525 34,859 27.18%
-
NP to SH 147,638 79,157 14,823 43,123 28,652 21,525 34,859 27.18%
-
Tax Rate 30.57% 40.87% 62.16% 28.63% 30.86% -133.61% 39.57% -
Total Cost 2,315,751 2,013,898 1,884,449 1,235,886 1,091,449 968,301 1,017,936 14.67%
-
Net Worth 1,214,037 444,786 367,635 355,314 339,874 308,435 298,338 26.33%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 3,077 3,076 3,076 13,930 5,374 19,224 - -
Div Payout % 2.08% 3.89% 20.75% 32.30% 18.76% 89.31% - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 1,214,037 444,786 367,635 355,314 339,874 308,435 298,338 26.33%
NOSH 153,870 153,905 153,822 153,815 153,789 154,217 153,782 0.00%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 5.99% 3.78% 0.78% 3.37% 2.56% 2.17% 3.31% -
ROE 12.16% 17.80% 4.03% 12.14% 8.43% 6.98% 11.68% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 1,600.95 1,359.96 1,234.72 831.52 728.33 641.84 684.60 15.20%
EPS 95.95 51.43 9.64 28.04 18.63 13.96 22.67 27.16%
DPS 2.00 2.00 2.00 9.06 3.50 12.50 0.00 -
NAPS 7.89 2.89 2.39 2.31 2.21 2.00 1.94 26.32%
Adjusted Per Share Value based on latest NOSH - 153,815
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 1,383.28 1,175.32 1,066.50 718.21 628.97 555.82 591.18 15.21%
EPS 82.90 44.45 8.32 24.22 16.09 12.09 19.57 27.18%
DPS 1.73 1.73 1.73 7.82 3.02 10.80 0.00 -
NAPS 6.8172 2.4976 2.0644 1.9952 1.9085 1.732 1.6753 26.33%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 4.18 4.90 3.50 6.65 6.65 6.65 6.65 -
P/RPS 0.26 0.36 0.28 0.80 0.91 1.04 0.97 -19.69%
P/EPS 4.36 9.53 36.32 23.72 35.69 47.64 29.34 -27.21%
EY 22.95 10.50 2.75 4.22 2.80 2.10 3.41 37.38%
DY 0.48 0.41 0.57 1.36 0.53 1.88 0.00 -
P/NAPS 0.53 1.70 1.46 2.88 3.01 3.33 3.43 -26.73%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 24/11/10 23/11/09 28/11/08 28/11/07 24/11/06 29/11/05 18/11/04 -
Price 4.09 4.70 2.80 5.45 6.65 6.65 6.65 -
P/RPS 0.26 0.35 0.23 0.66 0.91 1.04 0.97 -19.69%
P/EPS 4.26 9.14 29.06 19.44 35.69 47.64 29.34 -27.49%
EY 23.46 10.94 3.44 5.14 2.80 2.10 3.41 37.88%
DY 0.49 0.43 0.71 1.66 0.53 1.88 0.00 -
P/NAPS 0.52 1.63 1.17 2.36 3.01 3.33 3.43 -26.96%

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