[ALLIANZ] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
26-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 777.55%
YoY- 494.42%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 1,898,867 1,409,283 897,083 398,829 1,445,366 955,377 591,493 116.85%
PBT 112,311 72,500 40,113 25,930 12,263 45,584 26,605 160.06%
Tax -41,583 -22,261 -13,257 -8,246 -14,873 -12,779 -7,505 211.49%
NP 70,728 50,239 26,856 17,684 -2,610 32,805 19,100 138.40%
-
NP to SH 70,728 50,239 26,856 17,684 -2,610 32,805 19,100 138.40%
-
Tax Rate 37.02% 30.70% 33.05% 31.80% 121.28% 28.03% 28.21% -
Total Cost 1,828,139 1,359,044 870,227 381,145 1,447,976 922,572 572,393 116.11%
-
Net Worth 387,719 367,752 344,741 337,057 320,295 355,272 342,938 8.48%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 3,077 - - - 3,079 - - -
Div Payout % 4.35% - - - 0.00% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 387,719 367,752 344,741 337,057 320,295 355,272 342,938 8.48%
NOSH 153,856 153,871 153,902 153,907 153,988 153,797 153,784 0.03%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 3.72% 3.56% 2.99% 4.43% -0.18% 3.43% 3.23% -
ROE 18.24% 13.66% 7.79% 5.25% -0.81% 9.23% 5.57% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 1,234.18 915.88 582.89 259.14 938.62 621.19 384.63 116.78%
EPS 45.97 32.65 17.45 11.49 -1.70 21.33 12.42 138.33%
DPS 2.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 2.52 2.39 2.24 2.19 2.08 2.31 2.23 8.45%
Adjusted Per Share Value based on latest NOSH - 153,907
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 1,066.28 791.36 503.74 223.96 811.62 536.48 332.14 116.85%
EPS 39.72 28.21 15.08 9.93 -1.47 18.42 10.73 138.35%
DPS 1.73 0.00 0.00 0.00 1.73 0.00 0.00 -
NAPS 2.1772 2.0651 1.9358 1.8927 1.7986 1.995 1.9257 8.48%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 2.90 3.50 3.56 3.00 5.25 6.65 6.65 -
P/RPS 0.23 0.38 0.61 1.16 0.56 1.07 1.73 -73.79%
P/EPS 6.31 10.72 20.40 26.11 -309.75 31.18 53.54 -75.80%
EY 15.85 9.33 4.90 3.83 -0.32 3.21 1.87 313.02%
DY 0.69 0.00 0.00 0.00 0.38 0.00 0.00 -
P/NAPS 1.15 1.46 1.59 1.37 2.52 2.88 2.98 -46.84%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 28/11/08 28/08/08 26/05/08 29/02/08 28/11/07 29/08/07 -
Price 2.80 2.80 3.50 3.80 3.50 5.45 6.65 -
P/RPS 0.23 0.31 0.60 1.47 0.37 0.88 1.73 -73.79%
P/EPS 6.09 8.58 20.06 33.07 -206.50 25.55 53.54 -76.36%
EY 16.42 11.66 4.99 3.02 -0.48 3.91 1.87 322.82%
DY 0.71 0.00 0.00 0.00 0.57 0.00 0.00 -
P/NAPS 1.11 1.17 1.56 1.74 1.68 2.36 2.98 -48.07%

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