[ALLIANZ] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -89.89%
YoY- -99.17%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 502,544 226,852 1,064,014 754,246 497,967 214,167 1,046,930 -38.77%
PBT 21,834 11,092 2,213 -3,788 -614 -3,216 54,090 -45.47%
Tax -8,432 -7,457 2,051 4,043 3,136 349 -2,098 153.42%
NP 13,402 3,635 4,264 255 2,522 -2,867 51,992 -59.59%
-
NP to SH 13,402 3,635 4,264 255 2,522 -2,867 51,992 -59.59%
-
Tax Rate 38.62% 67.23% -92.68% - - - 3.88% -
Total Cost 489,142 223,217 1,059,750 753,991 495,445 217,034 994,938 -37.78%
-
Net Worth 325,828 320,372 317,031 299,999 309,098 319,069 319,856 1.24%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 5,386 - - - - -
Div Payout % - - 126.32% - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 325,828 320,372 317,031 299,999 309,098 319,069 319,856 1.24%
NOSH 153,692 154,025 153,898 149,999 153,780 154,139 153,776 -0.03%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 2.67% 1.60% 0.40% 0.03% 0.51% -1.34% 4.97% -
ROE 4.11% 1.13% 1.34% 0.09% 0.82% -0.90% 16.25% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 326.98 147.28 691.37 502.83 323.82 138.94 680.81 -38.75%
EPS 8.72 2.36 2.77 0.17 1.64 -1.86 33.81 -59.58%
DPS 0.00 0.00 3.50 0.00 0.00 0.00 0.00 -
NAPS 2.12 2.08 2.06 2.00 2.01 2.07 2.08 1.28%
Adjusted Per Share Value based on latest NOSH - 154,217
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 282.20 127.38 597.48 423.53 279.63 120.26 587.89 -38.77%
EPS 7.53 2.04 2.39 0.14 1.42 -1.61 29.20 -59.58%
DPS 0.00 0.00 3.02 0.00 0.00 0.00 0.00 -
NAPS 1.8296 1.799 1.7802 1.6846 1.7357 1.7917 1.7961 1.24%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 6.65 6.65 6.65 6.65 6.65 6.65 6.65 -
P/RPS 2.03 4.52 0.96 1.32 2.05 4.79 0.98 62.71%
P/EPS 76.26 281.78 240.02 3,911.77 405.49 -357.53 19.67 147.40%
EY 1.31 0.35 0.42 0.03 0.25 -0.28 5.08 -59.58%
DY 0.00 0.00 0.53 0.00 0.00 0.00 0.00 -
P/NAPS 3.14 3.20 3.23 3.33 3.31 3.21 3.20 -1.25%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 31/05/06 23/02/06 29/11/05 23/08/05 30/05/05 25/03/05 -
Price 6.65 6.65 6.65 6.65 6.65 6.65 6.65 -
P/RPS 2.03 4.52 0.96 1.32 2.05 4.79 0.98 62.71%
P/EPS 76.26 281.78 240.02 3,911.77 405.49 -357.53 19.67 147.40%
EY 1.31 0.35 0.42 0.03 0.25 -0.28 5.08 -59.58%
DY 0.00 0.00 0.53 0.00 0.00 0.00 0.00 -
P/NAPS 3.14 3.20 3.23 3.33 3.31 3.21 3.20 -1.25%

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