[ALLIANZ] QoQ Cumulative Quarter Result on 31-Dec-2001

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
19-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2001
Profit Trend
QoQ- 5214.95%
YoY- 210.15%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Cumulative Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 828,598 641,386 469,215 305,025 136,766 491,280 357,738 74.97%
PBT 35,252 50,860 41,734 22,699 -413 -18,161 -22,624 -
Tax -9,289 -8,761 -4,116 -2,853 413 -4,499 45,284 -
NP 25,963 42,099 37,618 19,846 0 -22,660 22,660 9.48%
-
NP to SH 25,963 42,099 37,618 19,846 -388 -22,660 22,660 9.48%
-
Tax Rate 26.35% 17.23% 9.86% 12.57% - - - -
Total Cost 802,635 599,287 431,597 285,179 136,766 513,940 335,078 78.93%
-
Net Worth 87,960 148,940 143,966 126,337 105,470 102,290 101,406 -9.03%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 87,960 148,940 143,966 126,337 105,470 102,290 101,406 -9.03%
NOSH 58,252 54,959 54,948 54,929 54,647 53,837 53,939 5.25%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 3.13% 6.56% 8.02% 6.51% 0.00% -4.61% 6.33% -
ROE 29.52% 28.27% 26.13% 15.71% -0.37% -22.15% 22.35% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 1,422.43 1,167.02 853.91 555.30 250.27 912.53 663.22 66.23%
EPS 44.57 76.60 68.46 36.13 -0.71 -42.09 -42.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 2.71 2.62 2.30 1.93 1.90 1.88 -13.58%
Adjusted Per Share Value based on latest NOSH - 54,938
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 461.44 357.18 261.30 169.86 76.16 273.59 199.22 74.97%
EPS 14.46 23.44 20.95 11.05 -0.22 -12.62 12.62 9.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4898 0.8294 0.8017 0.7036 0.5874 0.5696 0.5647 -9.04%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 04/09/01 04/09/01 04/09/01 04/09/01 04/09/01 29/06/01 30/03/01 -
Price 6.65 6.65 6.65 6.65 6.65 7.30 6.85 -
P/RPS 0.47 0.00 0.00 0.70 2.66 0.00 1.03 -40.70%
P/EPS 14.92 0.00 0.00 -16.10 -936.62 0.00 16.31 -5.76%
EY 6.70 0.00 0.00 -6.21 -0.11 0.00 6.13 6.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.40 3.33 3.33 3.33 3.45 3.82 3.64 13.46%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 04/09/01 04/09/01 04/09/01 04/09/01 04/09/01 23/08/01 31/05/01 -
Price 6.65 6.65 6.65 6.65 6.65 7.50 7.05 -
P/RPS 0.47 0.00 0.00 0.70 2.66 0.00 1.06 -41.82%
P/EPS 14.92 0.00 0.00 -16.10 -936.62 0.00 16.78 -7.52%
EY 6.70 0.00 0.00 -6.21 -0.11 0.00 5.96 8.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.40 3.33 3.33 3.33 3.45 3.93 3.75 11.23%

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