[ALLIANZ] QoQ Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
21-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 1584.44%
YoY- -23.38%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 324,203 868,172 627,177 410,296 218,931 1,031,638 828,598 -46.47%
PBT 10,384 60,342 43,749 36,074 2,670 30,034 35,252 -55.69%
Tax -1,952 -18,297 -5,841 -3,817 -755 -10,529 -9,289 -64.62%
NP 8,432 42,045 37,908 32,257 1,915 19,505 25,963 -52.71%
-
NP to SH 8,432 42,045 37,908 32,257 1,915 19,505 25,963 -52.71%
-
Tax Rate 18.80% 30.32% 13.35% 10.58% 28.28% 35.06% 26.35% -
Total Cost 315,771 826,127 589,269 378,039 217,016 1,012,133 802,635 -46.27%
-
Net Worth 276,963 269,124 261,434 255,226 225,204 108,278 87,960 114.67%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 276,963 269,124 261,434 255,226 225,204 108,278 87,960 114.67%
NOSH 153,868 153,785 153,784 153,751 153,200 74,163 58,252 90.97%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 2.60% 4.84% 6.04% 7.86% 0.87% 1.89% 3.13% -
ROE 3.04% 15.62% 14.50% 12.64% 0.85% 18.01% 29.52% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 210.70 564.53 407.83 266.86 142.91 1,391.03 1,422.43 -71.97%
EPS 5.48 27.34 24.65 20.98 1.25 26.30 44.57 -75.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.80 1.75 1.70 1.66 1.47 1.46 1.51 12.41%
Adjusted Per Share Value based on latest NOSH - 153,786
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 182.05 487.51 352.18 230.39 122.94 579.30 465.29 -46.47%
EPS 4.73 23.61 21.29 18.11 1.08 10.95 14.58 -52.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5552 1.5112 1.468 1.4332 1.2646 0.608 0.4939 114.68%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 04/09/01 04/09/01 -
Price 6.65 6.65 6.65 6.65 6.65 6.65 6.65 -
P/RPS 3.16 1.18 1.63 2.49 4.65 0.48 0.47 255.81%
P/EPS 121.35 24.32 26.98 31.70 532.00 25.29 14.92 303.91%
EY 0.82 4.11 3.71 3.15 0.19 3.95 6.70 -75.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.69 3.80 3.91 4.01 4.52 4.55 4.40 -11.06%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 28/05/04 26/02/04 20/11/03 21/08/03 29/05/03 26/02/03 04/09/01 -
Price 6.65 6.65 6.65 6.65 6.65 6.65 6.65 -
P/RPS 3.16 1.18 1.63 2.49 4.65 0.48 0.47 255.81%
P/EPS 121.35 24.32 26.98 31.70 532.00 25.29 14.92 303.91%
EY 0.82 4.11 3.71 3.15 0.19 3.95 6.70 -75.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.69 3.80 3.91 4.01 4.52 4.55 4.40 -11.06%

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