[ALLIANZ] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -107.96%
YoY- -107.47%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 1,409,283 897,083 398,829 1,445,366 955,377 591,493 277,226 194.77%
PBT 72,500 40,113 25,930 12,263 45,584 26,605 4,218 562.57%
Tax -22,261 -13,257 -8,246 -14,873 -12,779 -7,505 -1,243 580.92%
NP 50,239 26,856 17,684 -2,610 32,805 19,100 2,975 554.83%
-
NP to SH 50,239 26,856 17,684 -2,610 32,805 19,100 2,975 554.83%
-
Tax Rate 30.70% 33.05% 31.80% 121.28% 28.03% 28.21% 29.47% -
Total Cost 1,359,044 870,227 381,145 1,447,976 922,572 572,393 274,251 189.81%
-
Net Worth 367,752 344,741 337,057 320,295 355,272 342,938 340,660 5.21%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 3,079 - - - -
Div Payout % - - - 0.00% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 367,752 344,741 337,057 320,295 355,272 342,938 340,660 5.21%
NOSH 153,871 153,902 153,907 153,988 153,797 153,784 154,145 -0.11%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 3.56% 2.99% 4.43% -0.18% 3.43% 3.23% 1.07% -
ROE 13.66% 7.79% 5.25% -0.81% 9.23% 5.57% 0.87% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 915.88 582.89 259.14 938.62 621.19 384.63 179.85 195.11%
EPS 32.65 17.45 11.49 -1.70 21.33 12.42 1.93 555.61%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 2.39 2.24 2.19 2.08 2.31 2.23 2.21 5.34%
Adjusted Per Share Value based on latest NOSH - 153,811
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 784.81 499.57 222.10 804.91 532.04 329.40 154.38 194.77%
EPS 27.98 14.96 9.85 -1.45 18.27 10.64 1.66 554.02%
DPS 0.00 0.00 0.00 1.72 0.00 0.00 0.00 -
NAPS 2.048 1.9198 1.877 1.7837 1.9785 1.9098 1.8971 5.22%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 3.50 3.56 3.00 5.25 6.65 6.65 6.65 -
P/RPS 0.38 0.61 1.16 0.56 1.07 1.73 3.70 -77.97%
P/EPS 10.72 20.40 26.11 -309.75 31.18 53.54 344.56 -90.04%
EY 9.33 4.90 3.83 -0.32 3.21 1.87 0.29 905.17%
DY 0.00 0.00 0.00 0.38 0.00 0.00 0.00 -
P/NAPS 1.46 1.59 1.37 2.52 2.88 2.98 3.01 -38.18%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 28/11/08 28/08/08 26/05/08 29/02/08 28/11/07 29/08/07 29/05/07 -
Price 2.80 3.50 3.80 3.50 5.45 6.65 6.65 -
P/RPS 0.31 0.60 1.47 0.37 0.88 1.73 3.70 -80.76%
P/EPS 8.58 20.06 33.07 -206.50 25.55 53.54 344.56 -91.41%
EY 11.66 4.99 3.02 -0.48 3.91 1.87 0.29 1065.76%
DY 0.00 0.00 0.00 0.57 0.00 0.00 0.00 -
P/NAPS 1.17 1.56 1.74 1.68 2.36 2.98 3.01 -46.64%

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