[ALLIANZ] QoQ Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
17-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 108.18%
YoY- 29.13%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 862,077 3,147,599 2,297,844 1,511,251 739,494 2,751,664 2,015,149 -43.19%
PBT 78,742 297,779 232,853 160,926 76,692 248,791 198,045 -45.89%
Tax -25,022 -90,174 -69,305 -50,499 -23,648 -85,155 -67,677 -48.45%
NP 53,720 207,605 163,548 110,427 53,044 163,636 130,368 -44.59%
-
NP to SH 53,720 207,605 163,548 110,427 53,044 163,636 130,368 -44.59%
-
Tax Rate 31.78% 30.28% 29.76% 31.38% 30.84% 34.23% 34.17% -
Total Cost 808,357 2,939,994 2,134,296 1,400,824 686,450 2,588,028 1,884,781 -43.09%
-
Net Worth 1,893,292 1,821,509 1,783,789 1,744,737 1,688,332 1,614,960 1,230,914 33.21%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 10,206 - - - 8,097 - -
Div Payout % - 4.92% - - - 4.95% - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 1,893,292 1,821,509 1,783,789 1,744,737 1,688,332 1,614,960 1,230,914 33.21%
NOSH 158,700 157,026 156,610 156,478 156,471 154,246 153,864 2.08%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 6.23% 6.60% 7.12% 7.31% 7.17% 5.95% 6.47% -
ROE 2.84% 11.40% 9.17% 6.33% 3.14% 10.13% 10.59% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 543.21 2,004.50 1,467.24 965.79 472.60 1,783.94 1,309.69 -44.35%
EPS 33.85 132.21 104.43 70.57 33.90 106.09 84.73 -45.72%
DPS 0.00 6.50 0.00 0.00 0.00 5.25 0.00 -
NAPS 11.93 11.60 11.39 11.15 10.79 10.47 8.00 30.49%
Adjusted Per Share Value based on latest NOSH - 156,484
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 484.40 1,768.62 1,291.15 849.16 415.52 1,546.15 1,132.30 -43.19%
EPS 30.18 116.65 91.90 62.05 29.81 91.95 73.25 -44.60%
DPS 0.00 5.74 0.00 0.00 0.00 4.55 0.00 -
NAPS 10.6383 10.235 10.023 9.8036 9.4867 9.0744 6.9164 33.21%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 8.39 7.05 6.20 5.04 4.70 4.75 4.51 -
P/RPS 1.54 0.35 0.42 0.52 0.99 0.27 0.34 173.50%
P/EPS 24.79 5.33 5.94 7.14 13.86 4.48 5.32 178.72%
EY 4.03 18.75 16.84 14.00 7.21 22.33 18.79 -64.13%
DY 0.00 0.92 0.00 0.00 0.00 1.11 0.00 -
P/NAPS 0.70 0.61 0.54 0.45 0.44 0.45 0.56 16.02%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 17/05/13 22/02/13 23/11/12 17/08/12 24/05/12 24/02/12 18/11/11 -
Price 9.50 7.60 7.69 6.37 4.54 4.98 4.55 -
P/RPS 1.75 0.38 0.52 0.66 0.96 0.28 0.35 192.11%
P/EPS 28.06 5.75 7.36 9.03 13.39 4.69 5.37 200.81%
EY 3.56 17.40 13.58 11.08 7.47 21.30 18.62 -66.77%
DY 0.00 0.86 0.00 0.00 0.00 1.05 0.00 -
P/NAPS 0.80 0.66 0.68 0.57 0.42 0.48 0.57 25.32%

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