[ALLIANZ] QoQ Quarter Result on 30-Sep-2002 [#3]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -460.08%
YoY- -247.51%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 191,365 218,931 203,040 187,212 172,171 164,190 168,259 8.98%
PBT 33,404 2,670 -5,218 -15,608 9,126 19,035 23,112 27.91%
Tax -3,062 -755 -1,240 -527 -4,645 -1,263 -2,878 4.22%
NP 30,342 1,915 -6,458 -16,135 4,481 17,772 20,234 31.10%
-
NP to SH 30,342 1,915 -6,458 -16,135 4,481 17,772 20,234 31.10%
-
Tax Rate 9.17% 28.28% - - 50.90% 6.64% 12.45% -
Total Cost 161,023 217,016 209,498 203,347 167,690 146,418 148,025 5.78%
-
Net Worth 255,284 225,204 108,251 87,956 149,000 143,978 126,359 60.01%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 255,284 225,204 108,251 87,956 149,000 143,978 126,359 60.01%
NOSH 153,786 153,200 74,144 58,249 54,981 54,953 54,938 98.99%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 15.86% 0.87% -3.18% -8.62% 2.60% 10.82% 12.03% -
ROE 11.89% 0.85% -5.97% -18.34% 3.01% 12.34% 16.01% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 124.44 142.91 273.84 321.40 313.14 298.78 306.27 -45.23%
EPS 19.73 1.25 -8.71 -27.70 8.15 32.34 36.83 -34.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.66 1.47 1.46 1.51 2.71 2.62 2.30 -19.58%
Adjusted Per Share Value based on latest NOSH - 58,249
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 106.57 121.92 113.07 104.26 95.88 91.44 93.70 8.98%
EPS 16.90 1.07 -3.60 -8.99 2.50 9.90 11.27 31.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4217 1.2541 0.6028 0.4898 0.8298 0.8018 0.7037 60.01%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 04/09/01 04/09/01 04/09/01 04/09/01 04/09/01 -
Price 6.65 6.65 6.65 6.65 6.65 6.65 6.65 -
P/RPS 5.34 4.65 2.43 2.07 0.00 0.00 0.00 -
P/EPS 33.71 532.00 -76.35 -24.01 0.00 0.00 0.00 -
EY 2.97 0.19 -1.31 -4.17 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.01 4.52 4.55 4.40 3.33 3.33 3.33 13.22%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 21/08/03 29/05/03 26/02/03 04/09/01 04/09/01 04/09/01 04/09/01 -
Price 6.65 6.65 6.65 6.65 6.65 6.65 6.65 -
P/RPS 5.34 4.65 2.43 2.07 0.00 0.00 0.00 -
P/EPS 33.71 532.00 -76.35 -24.01 0.00 0.00 0.00 -
EY 2.97 0.19 -1.31 -4.17 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.01 4.52 4.55 4.40 3.33 3.33 3.33 13.22%

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