[ALLIANZ] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -1.89%
YoY- 218.64%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 2,359,459 1,988,452 1,566,969 1,184,339 1,076,699 937,344 973,444 15.89%
PBT 183,581 115,515 33,975 43,406 16,520 40,490 68,056 17.97%
Tax -61,790 -42,225 -21,876 -9,104 -5,755 203 -19,494 21.18%
NP 121,791 73,290 12,099 34,302 10,765 40,693 48,562 16.55%
-
NP to SH 121,791 73,290 12,099 34,302 10,765 40,693 48,562 16.55%
-
Tax Rate 33.66% 36.55% 64.39% 20.97% 34.84% -0.50% 28.64% -
Total Cost 2,237,668 1,915,162 1,554,870 1,150,037 1,065,934 896,651 924,882 15.85%
-
Net Worth 534,048 421,493 337,057 340,660 320,372 319,069 276,963 11.55%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 3,077 3,076 3,076 13,930 5,374 19,224 - -
Div Payout % 2.53% 4.20% 25.43% 40.61% 49.93% 47.24% - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 534,048 421,493 337,057 340,660 320,372 319,069 276,963 11.55%
NOSH 153,904 153,829 153,907 154,145 154,025 154,139 153,868 0.00%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 5.16% 3.69% 0.77% 2.90% 1.00% 4.34% 4.99% -
ROE 22.81% 17.39% 3.59% 10.07% 3.36% 12.75% 17.53% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 1,533.07 1,292.63 1,018.12 768.33 699.04 608.11 632.65 15.88%
EPS 79.13 47.64 7.86 22.25 6.99 26.40 31.56 16.54%
DPS 2.00 2.00 2.00 9.06 3.50 12.50 0.00 -
NAPS 3.47 2.74 2.19 2.21 2.08 2.07 1.80 11.55%
Adjusted Per Share Value based on latest NOSH - 154,145
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 1,313.96 1,107.35 872.63 659.54 599.60 522.00 542.10 15.89%
EPS 67.82 40.81 6.74 19.10 5.99 22.66 27.04 16.55%
DPS 1.71 1.71 1.71 7.76 2.99 10.71 0.00 -
NAPS 2.9741 2.3472 1.877 1.8971 1.7841 1.7769 1.5424 11.55%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 5.40 3.32 3.00 6.65 6.65 6.65 6.65 -
P/RPS 0.35 0.26 0.29 0.87 0.95 1.09 1.05 -16.72%
P/EPS 6.82 6.97 38.16 29.88 95.15 25.19 21.07 -17.13%
EY 14.65 14.35 2.62 3.35 1.05 3.97 4.75 20.63%
DY 0.37 0.60 0.67 1.36 0.53 1.88 0.00 -
P/NAPS 1.56 1.21 1.37 3.01 3.20 3.21 3.69 -13.36%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 26/05/10 20/05/09 26/05/08 29/05/07 31/05/06 30/05/05 28/05/04 -
Price 4.82 3.60 3.80 6.65 6.65 6.65 6.65 -
P/RPS 0.31 0.28 0.37 0.87 0.95 1.09 1.05 -18.39%
P/EPS 6.09 7.56 48.34 29.88 95.15 25.19 21.07 -18.67%
EY 16.42 13.23 2.07 3.35 1.05 3.97 4.75 22.95%
DY 0.41 0.56 0.53 1.36 0.53 1.88 0.00 -
P/NAPS 1.39 1.31 1.74 3.01 3.20 3.21 3.69 -15.01%

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