[ALLIANZ] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
24-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 83.88%
YoY- 9564.31%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 591,493 277,226 1,133,965 810,333 502,544 226,852 1,064,014 -32.46%
PBT 26,605 4,218 50,279 35,443 21,834 11,092 2,213 427.18%
Tax -7,505 -1,243 -15,318 -10,799 -8,432 -7,457 2,051 -
NP 19,100 2,975 34,961 24,644 13,402 3,635 4,264 172.48%
-
NP to SH 19,100 2,975 34,961 24,644 13,402 3,635 4,264 172.48%
-
Tax Rate 28.21% 29.47% 30.47% 30.47% 38.62% 67.23% -92.68% -
Total Cost 572,393 274,251 1,099,004 785,689 489,142 223,217 1,059,750 -33.75%
-
Net Worth 342,938 340,660 336,695 339,758 325,828 320,372 317,031 5.39%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 27,427 - - - 5,386 -
Div Payout % - - 78.45% - - - 126.32% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 342,938 340,660 336,695 339,758 325,828 320,372 317,031 5.39%
NOSH 153,784 154,145 153,742 153,736 153,692 154,025 153,898 -0.04%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 3.23% 1.07% 3.08% 3.04% 2.67% 1.60% 0.40% -
ROE 5.57% 0.87% 10.38% 7.25% 4.11% 1.13% 1.34% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 384.63 179.85 737.58 527.09 326.98 147.28 691.37 -32.42%
EPS 12.42 1.93 22.74 16.03 8.72 2.36 2.77 172.65%
DPS 0.00 0.00 17.84 0.00 0.00 0.00 3.50 -
NAPS 2.23 2.21 2.19 2.21 2.12 2.08 2.06 5.44%
Adjusted Per Share Value based on latest NOSH - 153,789
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 329.40 154.38 631.49 451.26 279.86 126.33 592.54 -32.46%
EPS 10.64 1.66 19.47 13.72 7.46 2.02 2.37 172.89%
DPS 0.00 0.00 15.27 0.00 0.00 0.00 3.00 -
NAPS 1.9098 1.8971 1.875 1.8921 1.8145 1.7841 1.7655 5.39%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 6.65 6.65 6.65 6.65 6.65 6.65 6.65 -
P/RPS 1.73 3.70 0.90 1.26 2.03 4.52 0.96 48.24%
P/EPS 53.54 344.56 29.24 41.48 76.26 281.78 240.02 -63.32%
EY 1.87 0.29 3.42 2.41 1.31 0.35 0.42 171.38%
DY 0.00 0.00 2.68 0.00 0.00 0.00 0.53 -
P/NAPS 2.98 3.01 3.04 3.01 3.14 3.20 3.23 -5.24%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 29/05/07 26/02/07 24/11/06 29/08/06 31/05/06 23/02/06 -
Price 6.65 6.65 6.65 6.65 6.65 6.65 6.65 -
P/RPS 1.73 3.70 0.90 1.26 2.03 4.52 0.96 48.24%
P/EPS 53.54 344.56 29.24 41.48 76.26 281.78 240.02 -63.32%
EY 1.87 0.29 3.42 2.41 1.31 0.35 0.42 171.38%
DY 0.00 0.00 2.68 0.00 0.00 0.00 0.53 -
P/NAPS 2.98 3.01 3.04 3.01 3.14 3.20 3.23 -5.24%

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