[ALLIANZ] QoQ Cumulative Quarter Result on 31-Mar-2002 [#1]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
23-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 89.55%
YoY- 66.01%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 1,031,638 828,598 641,386 469,215 305,025 136,766 491,280 63.76%
PBT 30,034 35,252 50,860 41,734 22,699 -413 -18,161 -
Tax -10,529 -9,289 -8,761 -4,116 -2,853 413 -4,499 75.99%
NP 19,505 25,963 42,099 37,618 19,846 0 -22,660 -
-
NP to SH 19,505 25,963 42,099 37,618 19,846 -388 -22,660 -
-
Tax Rate 35.06% 26.35% 17.23% 9.86% 12.57% - - -
Total Cost 1,012,133 802,635 599,287 431,597 285,179 136,766 513,940 56.92%
-
Net Worth 108,278 87,960 148,940 143,966 126,337 105,470 102,290 3.85%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 108,278 87,960 148,940 143,966 126,337 105,470 102,290 3.85%
NOSH 74,163 58,252 54,959 54,948 54,929 54,647 53,837 23.73%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 1.89% 3.13% 6.56% 8.02% 6.51% 0.00% -4.61% -
ROE 18.01% 29.52% 28.27% 26.13% 15.71% -0.37% -22.15% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 1,391.03 1,422.43 1,167.02 853.91 555.30 250.27 912.53 32.35%
EPS 26.30 44.57 76.60 68.46 36.13 -0.71 -42.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 1.51 2.71 2.62 2.30 1.93 1.90 -16.06%
Adjusted Per Share Value based on latest NOSH - 54,953
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 574.51 461.44 357.18 261.30 169.86 76.16 273.59 63.76%
EPS 10.86 14.46 23.44 20.95 11.05 -0.22 -12.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.603 0.4898 0.8294 0.8017 0.7036 0.5874 0.5696 3.86%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 04/09/01 04/09/01 04/09/01 04/09/01 04/09/01 04/09/01 29/06/01 -
Price 6.65 6.65 6.65 6.65 6.65 6.65 7.30 -
P/RPS 0.48 0.47 0.00 0.00 0.70 2.66 0.00 -
P/EPS 25.29 14.92 0.00 0.00 -16.10 -936.62 0.00 -
EY 3.95 6.70 0.00 0.00 -6.21 -0.11 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.55 4.40 3.33 3.33 3.33 3.45 3.82 12.32%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 26/02/03 04/09/01 04/09/01 04/09/01 04/09/01 04/09/01 23/08/01 -
Price 6.65 6.65 6.65 6.65 6.65 6.65 7.50 -
P/RPS 0.48 0.47 0.00 0.00 0.70 2.66 0.00 -
P/EPS 25.29 14.92 0.00 0.00 -16.10 -936.62 0.00 -
EY 3.95 6.70 0.00 0.00 -6.21 -0.11 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.55 4.40 3.33 3.33 3.33 3.45 3.93 10.22%

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