[ALLIANZ] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 87.07%
YoY- 53.14%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 1,014,406 488,412 1,898,867 1,409,283 897,083 398,829 1,445,366 -21.04%
PBT 54,444 29,134 112,311 72,500 40,113 25,930 12,263 170.37%
Tax -18,911 -8,890 -41,583 -22,261 -13,257 -8,246 -14,873 17.38%
NP 35,533 20,244 70,728 50,239 26,856 17,684 -2,610 -
-
NP to SH 35,533 20,244 70,728 50,239 26,856 17,684 -2,610 -
-
Tax Rate 34.73% 30.51% 37.02% 30.70% 33.05% 31.80% 121.28% -
Total Cost 978,873 468,168 1,828,139 1,359,044 870,227 381,145 1,447,976 -22.99%
-
Net Worth 430,889 421,493 387,719 367,752 344,741 337,057 320,295 21.88%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 3,077 - - - 3,079 -
Div Payout % - - 4.35% - - - 0.00% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 430,889 421,493 387,719 367,752 344,741 337,057 320,295 21.88%
NOSH 153,889 153,829 153,856 153,871 153,902 153,907 153,988 -0.04%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 3.50% 4.14% 3.72% 3.56% 2.99% 4.43% -0.18% -
ROE 8.25% 4.80% 18.24% 13.66% 7.79% 5.25% -0.81% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 659.18 317.50 1,234.18 915.88 582.89 259.14 938.62 -21.00%
EPS 23.09 13.16 45.97 32.65 17.45 11.49 -1.70 -
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.00 -
NAPS 2.80 2.74 2.52 2.39 2.24 2.19 2.08 21.93%
Adjusted Per Share Value based on latest NOSH - 153,822
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 564.91 271.99 1,057.46 784.81 499.57 222.10 804.91 -21.04%
EPS 19.79 11.27 39.39 27.98 14.96 9.85 -1.45 -
DPS 0.00 0.00 1.71 0.00 0.00 0.00 1.72 -
NAPS 2.3996 2.3472 2.1592 2.048 1.9198 1.877 1.7837 21.88%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 4.08 3.32 2.90 3.50 3.56 3.00 5.25 -
P/RPS 0.62 1.05 0.23 0.38 0.61 1.16 0.56 7.02%
P/EPS 17.67 25.23 6.31 10.72 20.40 26.11 -309.75 -
EY 5.66 3.96 15.85 9.33 4.90 3.83 -0.32 -
DY 0.00 0.00 0.69 0.00 0.00 0.00 0.38 -
P/NAPS 1.46 1.21 1.15 1.46 1.59 1.37 2.52 -30.52%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 26/08/09 20/05/09 26/02/09 28/11/08 28/08/08 26/05/08 29/02/08 -
Price 4.60 3.60 2.80 2.80 3.50 3.80 3.50 -
P/RPS 0.70 1.13 0.23 0.31 0.60 1.47 0.37 53.02%
P/EPS 19.92 27.36 6.09 8.58 20.06 33.07 -206.50 -
EY 5.02 3.66 16.42 11.66 4.99 3.02 -0.48 -
DY 0.00 0.00 0.71 0.00 0.00 0.00 0.57 -
P/NAPS 1.64 1.31 1.11 1.17 1.56 1.74 1.68 -1.59%

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