[ALLIANZ] QoQ Quarter Result on 31-Dec-2004 [#4]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
25-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 65.05%
YoY- 414.14%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 256,279 283,800 214,617 235,130 235,810 251,787 324,203 -14.49%
PBT -3,174 2,602 -3,216 13,002 18,009 12,695 10,384 -
Tax 907 2,787 349 8,268 -5,122 -3,292 -1,952 -
NP -2,267 5,389 -2,867 21,270 12,887 9,403 8,432 -
-
NP to SH -2,267 5,389 -2,867 21,270 12,887 9,403 8,432 -
-
Tax Rate - -107.11% - -63.59% 28.44% 25.93% 18.80% -
Total Cost 258,546 278,411 217,484 213,860 222,923 242,384 315,771 -12.46%
-
Net Worth 308,435 309,482 319,069 319,895 298,338 287,313 276,963 7.43%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 308,435 309,482 319,069 319,895 298,338 287,313 276,963 7.43%
NOSH 154,217 153,971 154,139 153,796 153,782 153,643 153,868 0.15%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -0.88% 1.90% -1.34% 9.05% 5.46% 3.73% 2.60% -
ROE -0.74% 1.74% -0.90% 6.65% 4.32% 3.27% 3.04% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 166.18 184.32 139.24 152.88 153.34 163.88 210.70 -14.62%
EPS -1.47 3.50 -1.86 13.83 8.38 6.12 5.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.01 2.07 2.08 1.94 1.87 1.80 7.26%
Adjusted Per Share Value based on latest NOSH - 153,796
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 142.72 158.04 119.52 130.94 131.32 140.22 180.54 -14.49%
EPS -1.26 3.00 -1.60 11.85 7.18 5.24 4.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7176 1.7235 1.7769 1.7815 1.6614 1.60 1.5424 7.42%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 6.65 6.65 6.65 6.65 6.65 6.65 6.65 -
P/RPS 4.00 3.61 4.78 4.35 4.34 4.06 3.16 17.00%
P/EPS -452.38 190.00 -357.53 48.08 79.36 108.66 121.35 -
EY -0.22 0.53 -0.28 2.08 1.26 0.92 0.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.33 3.31 3.21 3.20 3.43 3.56 3.69 -6.60%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 29/11/05 23/08/05 30/05/05 25/03/05 18/11/04 26/08/04 28/05/04 -
Price 6.65 6.65 6.65 6.65 6.65 6.65 6.65 -
P/RPS 4.00 3.61 4.78 4.35 4.34 4.06 3.16 17.00%
P/EPS -452.38 190.00 -357.53 48.08 79.36 108.66 121.35 -
EY -0.22 0.53 -0.28 2.08 1.26 0.92 0.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.33 3.31 3.21 3.20 3.43 3.56 3.69 -6.60%

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