[ALLIANZ] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
20-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -71.38%
YoY- 14.48%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 2,221,616 1,603,469 1,014,406 488,412 1,898,867 1,409,283 897,083 82.74%
PBT 176,969 94,047 54,444 29,134 112,311 72,500 40,113 168.26%
Tax -58,112 -35,382 -18,911 -8,890 -41,583 -22,261 -13,257 167.12%
NP 118,857 58,665 35,533 20,244 70,728 50,239 26,856 168.83%
-
NP to SH 118,857 58,665 35,533 20,244 70,728 50,239 26,856 168.83%
-
Tax Rate 32.84% 37.62% 34.73% 30.51% 37.02% 30.70% 33.05% -
Total Cost 2,102,759 1,544,804 978,873 468,168 1,828,139 1,359,044 870,227 79.77%
-
Net Worth 504,661 444,641 430,889 421,493 387,719 367,752 344,741 28.83%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 3,077 - - - 3,077 - - -
Div Payout % 2.59% - - - 4.35% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 504,661 444,641 430,889 421,493 387,719 367,752 344,741 28.83%
NOSH 153,860 153,855 153,889 153,829 153,856 153,871 153,902 -0.01%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 5.35% 3.66% 3.50% 4.14% 3.72% 3.56% 2.99% -
ROE 23.55% 13.19% 8.25% 4.80% 18.24% 13.66% 7.79% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 1,443.92 1,042.19 659.18 317.50 1,234.18 915.88 582.89 82.77%
EPS 77.25 38.13 23.09 13.16 45.97 32.65 17.45 168.87%
DPS 2.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 3.28 2.89 2.80 2.74 2.52 2.39 2.24 28.85%
Adjusted Per Share Value based on latest NOSH - 153,829
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 1,237.19 892.95 564.91 271.99 1,057.46 784.81 499.57 82.74%
EPS 66.19 32.67 19.79 11.27 39.39 27.98 14.96 168.78%
DPS 1.71 0.00 0.00 0.00 1.71 0.00 0.00 -
NAPS 2.8104 2.4762 2.3996 2.3472 2.1592 2.048 1.9198 28.83%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 4.06 4.90 4.08 3.32 2.90 3.50 3.56 -
P/RPS 0.28 0.47 0.62 1.05 0.23 0.38 0.61 -40.41%
P/EPS 5.26 12.85 17.67 25.23 6.31 10.72 20.40 -59.38%
EY 19.03 7.78 5.66 3.96 15.85 9.33 4.90 146.46%
DY 0.49 0.00 0.00 0.00 0.69 0.00 0.00 -
P/NAPS 1.24 1.70 1.46 1.21 1.15 1.46 1.59 -15.23%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 23/11/09 26/08/09 20/05/09 26/02/09 28/11/08 28/08/08 -
Price 4.80 4.70 4.60 3.60 2.80 2.80 3.50 -
P/RPS 0.33 0.45 0.70 1.13 0.23 0.31 0.60 -32.79%
P/EPS 6.21 12.33 19.92 27.36 6.09 8.58 20.06 -54.13%
EY 16.09 8.11 5.02 3.66 16.42 11.66 4.99 117.79%
DY 0.42 0.00 0.00 0.00 0.71 0.00 0.00 -
P/NAPS 1.46 1.63 1.64 1.31 1.11 1.17 1.56 -4.30%

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