[ALLIANZ] QoQ Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -24.07%
YoY- 40.61%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 1,953,648 1,898,867 1,879,044 1,794,166 1,595,316 1,445,366 1,273,836 32.95%
PBT 116,536 112,311 96,666 80,226 103,720 12,263 60,778 54.27%
Tax -35,560 -41,583 -29,681 -26,514 -32,984 -14,873 -17,038 63.24%
NP 80,976 70,728 66,985 53,712 70,736 -2,610 43,740 50.71%
-
NP to SH 80,976 70,728 66,985 53,712 70,736 -2,610 43,740 50.71%
-
Tax Rate 30.51% 37.02% 30.70% 33.05% 31.80% 121.28% 28.03% -
Total Cost 1,872,672 1,828,139 1,812,058 1,740,454 1,524,580 1,447,976 1,230,096 32.30%
-
Net Worth 421,493 387,719 367,752 344,741 337,057 320,295 355,272 12.05%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 3,077 - - - 3,079 - -
Div Payout % - 4.35% - - - 0.00% - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 421,493 387,719 367,752 344,741 337,057 320,295 355,272 12.05%
NOSH 153,829 153,856 153,871 153,902 153,907 153,988 153,797 0.01%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 4.14% 3.72% 3.56% 2.99% 4.43% -0.18% 3.43% -
ROE 19.21% 18.24% 18.21% 15.58% 20.99% -0.81% 12.31% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 1,270.01 1,234.18 1,221.18 1,165.78 1,036.54 938.62 828.26 32.93%
EPS 52.64 45.97 43.53 34.90 45.96 -1.70 28.44 50.69%
DPS 0.00 2.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 2.74 2.52 2.39 2.24 2.19 2.08 2.31 12.04%
Adjusted Per Share Value based on latest NOSH - 153,909
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 1,087.96 1,057.46 1,046.42 999.15 888.41 804.91 709.38 32.95%
EPS 45.09 39.39 37.30 29.91 39.39 -1.45 24.36 50.69%
DPS 0.00 1.71 0.00 0.00 0.00 1.72 0.00 -
NAPS 2.3472 2.1592 2.048 1.9198 1.877 1.7837 1.9785 12.05%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 3.32 2.90 3.50 3.56 3.00 5.25 6.65 -
P/RPS 0.26 0.23 0.29 0.31 0.29 0.56 0.80 -52.69%
P/EPS 6.31 6.31 8.04 10.20 6.53 -309.75 23.38 -58.20%
EY 15.86 15.85 12.44 9.80 15.32 -0.32 4.28 139.27%
DY 0.00 0.69 0.00 0.00 0.00 0.38 0.00 -
P/NAPS 1.21 1.15 1.46 1.59 1.37 2.52 2.88 -43.87%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 20/05/09 26/02/09 28/11/08 28/08/08 26/05/08 29/02/08 28/11/07 -
Price 3.60 2.80 2.80 3.50 3.80 3.50 5.45 -
P/RPS 0.28 0.23 0.23 0.30 0.37 0.37 0.66 -43.51%
P/EPS 6.84 6.09 6.43 10.03 8.27 -206.50 19.16 -49.64%
EY 14.62 16.42 15.55 9.97 12.09 -0.48 5.22 98.56%
DY 0.00 0.71 0.00 0.00 0.00 0.57 0.00 -
P/NAPS 1.31 1.11 1.17 1.56 1.74 1.68 2.36 -32.43%

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