[ALLIANZ] QoQ Quarter Result on 31-Dec-2008 [#4]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -12.36%
YoY- 157.86%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 589,063 525,994 488,412 489,586 512,200 498,254 398,829 29.66%
PBT 39,603 25,310 29,134 39,812 32,386 14,183 25,930 32.58%
Tax -16,471 -10,021 -8,890 -19,320 -9,005 -5,010 -8,246 58.53%
NP 23,132 15,289 20,244 20,492 23,381 9,173 17,684 19.58%
-
NP to SH 23,132 15,289 20,244 20,492 23,381 9,173 17,684 19.58%
-
Tax Rate 41.59% 39.59% 30.51% 48.53% 27.81% 35.32% 31.80% -
Total Cost 565,931 510,705 468,168 469,094 488,819 489,081 381,145 30.12%
-
Net Worth 444,786 430,704 421,493 387,686 367,635 344,757 337,057 20.28%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 3,076 - - - -
Div Payout % - - - 15.02% - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 444,786 430,704 421,493 387,686 367,635 344,757 337,057 20.28%
NOSH 153,905 153,822 153,829 153,843 153,822 153,909 153,907 -0.00%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 3.93% 2.91% 4.14% 4.19% 4.56% 1.84% 4.43% -
ROE 5.20% 3.55% 4.80% 5.29% 6.36% 2.66% 5.25% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 382.74 341.95 317.50 318.24 332.98 323.73 259.14 29.66%
EPS 15.03 9.94 13.16 13.32 15.20 5.96 11.49 19.58%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 2.89 2.80 2.74 2.52 2.39 2.24 2.19 20.28%
Adjusted Per Share Value based on latest NOSH - 153,843
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 330.78 295.36 274.26 274.92 287.62 279.79 223.96 29.66%
EPS 12.99 8.59 11.37 11.51 13.13 5.15 9.93 19.59%
DPS 0.00 0.00 0.00 1.73 0.00 0.00 0.00 -
NAPS 2.4976 2.4185 2.3668 2.177 2.0644 1.9359 1.8927 20.28%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 4.90 4.08 3.32 2.90 3.50 3.56 3.00 -
P/RPS 1.28 1.19 1.05 0.91 1.05 1.10 1.16 6.77%
P/EPS 32.60 41.05 25.23 21.77 23.03 59.73 26.11 15.93%
EY 3.07 2.44 3.96 4.59 4.34 1.67 3.83 -13.69%
DY 0.00 0.00 0.00 0.69 0.00 0.00 0.00 -
P/NAPS 1.70 1.46 1.21 1.15 1.46 1.59 1.37 15.45%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 23/11/09 26/08/09 20/05/09 26/02/09 28/11/08 28/08/08 26/05/08 -
Price 4.70 4.60 3.60 2.80 2.80 3.50 3.80 -
P/RPS 1.23 1.35 1.13 0.88 0.84 1.08 1.47 -11.19%
P/EPS 31.27 46.28 27.36 21.02 18.42 58.72 33.07 -3.65%
EY 3.20 2.16 3.66 4.76 5.43 1.70 3.02 3.93%
DY 0.00 0.00 0.00 0.71 0.00 0.00 0.00 -
P/NAPS 1.63 1.64 1.31 1.11 1.17 1.56 1.74 -4.25%

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