[ALLIANZ] YoY TTM Result on 31-Mar-2009 [#1]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
20-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 3.62%
YoY- 505.75%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 2,837,768 2,536,172 2,359,459 1,988,452 1,566,969 1,184,339 1,076,699 17.51%
PBT 259,109 222,178 183,581 115,515 33,975 43,406 16,520 58.14%
Tax -86,626 -71,959 -61,790 -42,225 -21,876 -9,104 -5,755 57.06%
NP 172,483 150,219 121,791 73,290 12,099 34,302 10,765 58.71%
-
NP to SH 172,483 150,219 121,791 73,290 12,099 34,302 10,765 58.71%
-
Tax Rate 33.43% 32.39% 33.66% 36.55% 64.39% 20.97% 34.84% -
Total Cost 2,665,285 2,385,953 2,237,668 1,915,162 1,554,870 1,150,037 1,065,934 16.48%
-
Net Worth 1,688,332 1,231,174 534,048 421,493 337,057 340,660 320,372 31.88%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 8,096 5,384 3,077 3,076 3,076 13,930 5,374 7.06%
Div Payout % 4.69% 3.58% 2.53% 4.20% 25.43% 40.61% 49.93% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 1,688,332 1,231,174 534,048 421,493 337,057 340,660 320,372 31.88%
NOSH 156,471 153,896 153,904 153,829 153,907 154,145 154,025 0.26%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 6.08% 5.92% 5.16% 3.69% 0.77% 2.90% 1.00% -
ROE 10.22% 12.20% 22.81% 17.39% 3.59% 10.07% 3.36% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 1,813.60 1,647.97 1,533.07 1,292.63 1,018.12 768.33 699.04 17.20%
EPS 110.23 97.61 79.13 47.64 7.86 22.25 6.99 58.29%
DPS 5.25 3.50 2.00 2.00 2.00 9.06 3.50 6.98%
NAPS 10.79 8.00 3.47 2.74 2.19 2.21 2.08 31.53%
Adjusted Per Share Value based on latest NOSH - 153,829
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 1,593.50 1,424.15 1,324.92 1,116.58 879.91 665.05 604.60 17.51%
EPS 96.85 84.35 68.39 41.15 6.79 19.26 6.04 58.73%
DPS 4.55 3.02 1.73 1.73 1.73 7.82 3.02 7.06%
NAPS 9.4806 6.9135 2.9989 2.3668 1.8927 1.9129 1.799 31.88%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 4.70 4.86 5.40 3.32 3.00 6.65 6.65 -
P/RPS 0.26 0.29 0.35 0.26 0.29 0.87 0.95 -19.40%
P/EPS 4.26 4.98 6.82 6.97 38.16 29.88 95.15 -40.38%
EY 23.45 20.08 14.65 14.35 2.62 3.35 1.05 67.73%
DY 1.12 0.72 0.37 0.60 0.67 1.36 0.53 13.26%
P/NAPS 0.44 0.61 1.56 1.21 1.37 3.01 3.20 -28.13%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 24/05/12 18/05/11 26/05/10 20/05/09 26/05/08 29/05/07 31/05/06 -
Price 4.54 5.10 4.82 3.60 3.80 6.65 6.65 -
P/RPS 0.25 0.31 0.31 0.28 0.37 0.87 0.95 -19.93%
P/EPS 4.12 5.22 6.09 7.56 48.34 29.88 95.15 -40.71%
EY 24.28 19.14 16.42 13.23 2.07 3.35 1.05 68.70%
DY 1.16 0.69 0.41 0.56 0.53 1.36 0.53 13.93%
P/NAPS 0.42 0.64 1.39 1.31 1.74 3.01 3.20 -28.68%

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