[ALLIANZ] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 40.78%
YoY- 2809.89%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 1,603,469 1,014,406 488,412 1,898,867 1,409,283 897,083 398,829 152.62%
PBT 94,047 54,444 29,134 112,311 72,500 40,113 25,930 135.87%
Tax -35,382 -18,911 -8,890 -41,583 -22,261 -13,257 -8,246 163.82%
NP 58,665 35,533 20,244 70,728 50,239 26,856 17,684 122.27%
-
NP to SH 58,665 35,533 20,244 70,728 50,239 26,856 17,684 122.27%
-
Tax Rate 37.62% 34.73% 30.51% 37.02% 30.70% 33.05% 31.80% -
Total Cost 1,544,804 978,873 468,168 1,828,139 1,359,044 870,227 381,145 153.99%
-
Net Worth 444,641 430,889 421,493 387,719 367,752 344,741 337,057 20.26%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 3,077 - - - -
Div Payout % - - - 4.35% - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 444,641 430,889 421,493 387,719 367,752 344,741 337,057 20.26%
NOSH 153,855 153,889 153,829 153,856 153,871 153,902 153,907 -0.02%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 3.66% 3.50% 4.14% 3.72% 3.56% 2.99% 4.43% -
ROE 13.19% 8.25% 4.80% 18.24% 13.66% 7.79% 5.25% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 1,042.19 659.18 317.50 1,234.18 915.88 582.89 259.14 152.68%
EPS 38.13 23.09 13.16 45.97 32.65 17.45 11.49 122.32%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 2.89 2.80 2.74 2.52 2.39 2.24 2.19 20.28%
Adjusted Per Share Value based on latest NOSH - 153,843
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 900.40 569.62 274.26 1,066.28 791.36 503.74 223.96 152.62%
EPS 32.94 19.95 11.37 39.72 28.21 15.08 9.93 122.26%
DPS 0.00 0.00 0.00 1.73 0.00 0.00 0.00 -
NAPS 2.4968 2.4196 2.3668 2.1772 2.0651 1.9358 1.8927 20.26%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 4.90 4.08 3.32 2.90 3.50 3.56 3.00 -
P/RPS 0.47 0.62 1.05 0.23 0.38 0.61 1.16 -45.21%
P/EPS 12.85 17.67 25.23 6.31 10.72 20.40 26.11 -37.63%
EY 7.78 5.66 3.96 15.85 9.33 4.90 3.83 60.32%
DY 0.00 0.00 0.00 0.69 0.00 0.00 0.00 -
P/NAPS 1.70 1.46 1.21 1.15 1.46 1.59 1.37 15.45%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 23/11/09 26/08/09 20/05/09 26/02/09 28/11/08 28/08/08 26/05/08 -
Price 4.70 4.60 3.60 2.80 2.80 3.50 3.80 -
P/RPS 0.45 0.70 1.13 0.23 0.31 0.60 1.47 -54.54%
P/EPS 12.33 19.92 27.36 6.09 8.58 20.06 33.07 -48.16%
EY 8.11 5.02 3.66 16.42 11.66 4.99 3.02 93.08%
DY 0.00 0.00 0.00 0.71 0.00 0.00 0.00 -
P/NAPS 1.63 1.64 1.31 1.11 1.17 1.56 1.74 -4.25%

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