[ALLIANZ] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
18-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 36.83%
YoY- 90.69%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 2,751,664 2,686,865 2,655,680 2,613,560 2,509,037 2,460,322 2,476,386 7.25%
PBT 248,791 264,060 255,516 265,496 191,550 172,980 158,712 34.83%
Tax -85,155 -90,236 -84,486 -88,708 -62,350 -56,385 -53,154 36.79%
NP 163,636 173,824 171,030 176,788 129,200 116,594 105,558 33.83%
-
NP to SH 163,636 173,824 171,030 176,788 129,200 116,594 105,558 33.83%
-
Tax Rate 34.23% 34.17% 33.06% 33.41% 32.55% 32.60% 33.49% -
Total Cost 2,588,028 2,513,041 2,484,650 2,436,772 2,379,837 2,343,728 2,370,828 6.00%
-
Net Worth 1,614,960 1,230,914 1,231,056 1,231,174 1,260,149 1,214,057 563,181 101.45%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 8,097 - - - 5,385 - - -
Div Payout % 4.95% - - - 4.17% - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 1,614,960 1,230,914 1,231,056 1,231,174 1,260,149 1,214,057 563,181 101.45%
NOSH 154,246 153,864 153,882 153,896 153,864 153,872 153,874 0.16%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 5.95% 6.47% 6.44% 6.76% 5.15% 4.74% 4.26% -
ROE 10.13% 14.12% 13.89% 14.36% 10.25% 9.60% 18.74% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 1,783.94 1,746.26 1,725.79 1,698.26 1,630.68 1,598.93 1,609.35 7.08%
EPS 106.09 112.97 111.16 114.88 83.97 75.77 68.60 33.62%
DPS 5.25 0.00 0.00 0.00 3.50 0.00 0.00 -
NAPS 10.47 8.00 8.00 8.00 8.19 7.89 3.66 101.13%
Adjusted Per Share Value based on latest NOSH - 153,896
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 1,532.37 1,496.28 1,478.92 1,455.46 1,397.25 1,370.12 1,379.07 7.25%
EPS 91.13 96.80 95.24 98.45 71.95 64.93 58.78 33.84%
DPS 4.51 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 8.9935 6.8548 6.8556 6.8563 7.0176 6.7609 3.1363 101.45%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 4.75 4.51 5.01 4.86 4.49 4.18 4.70 -
P/RPS 0.27 0.26 0.29 0.29 0.28 0.26 0.29 -4.63%
P/EPS 4.48 3.99 4.51 4.23 5.35 5.52 6.85 -24.59%
EY 22.33 25.05 22.18 23.64 18.70 18.13 14.60 32.64%
DY 1.11 0.00 0.00 0.00 0.78 0.00 0.00 -
P/NAPS 0.45 0.56 0.63 0.61 0.55 0.53 1.28 -50.09%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 24/02/12 18/11/11 16/08/11 18/05/11 25/02/11 24/11/10 25/08/10 -
Price 4.98 4.55 4.70 5.10 5.02 4.09 4.16 -
P/RPS 0.28 0.26 0.27 0.30 0.31 0.26 0.26 5.05%
P/EPS 4.69 4.03 4.23 4.44 5.98 5.40 6.06 -15.66%
EY 21.30 24.83 23.65 22.52 16.73 18.53 16.49 18.55%
DY 1.05 0.00 0.00 0.00 0.70 0.00 0.00 -
P/NAPS 0.48 0.57 0.59 0.64 0.61 0.52 1.14 -43.73%

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