[ALLIANZ] QoQ Quarter Result on 31-Mar-2003 [#1]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 129.65%
YoY- -89.22%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 240,995 216,881 191,365 218,931 203,040 187,212 172,171 25.05%
PBT 16,593 7,675 33,404 2,670 -5,218 -15,608 9,126 48.80%
Tax -12,456 -2,024 -3,062 -755 -1,240 -527 -4,645 92.67%
NP 4,137 5,651 30,342 1,915 -6,458 -16,135 4,481 -5.17%
-
NP to SH 4,137 5,651 30,342 1,915 -6,458 -16,135 4,481 -5.17%
-
Tax Rate 75.07% 26.37% 9.17% 28.28% - - 50.90% -
Total Cost 236,858 211,230 161,023 217,016 209,498 203,347 167,690 25.80%
-
Net Worth 269,135 261,051 255,284 225,204 108,251 87,956 149,000 48.15%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 269,135 261,051 255,284 225,204 108,251 87,956 149,000 48.15%
NOSH 153,791 153,559 153,786 153,200 74,144 58,249 54,981 98.15%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 1.72% 2.61% 15.86% 0.87% -3.18% -8.62% 2.60% -
ROE 1.54% 2.16% 11.89% 0.85% -5.97% -18.34% 3.01% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 156.70 141.24 124.44 142.91 273.84 321.40 313.14 -36.88%
EPS 2.69 3.68 19.73 1.25 -8.71 -27.70 8.15 -52.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.75 1.70 1.66 1.47 1.46 1.51 2.71 -25.23%
Adjusted Per Share Value based on latest NOSH - 153,200
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 134.21 120.78 106.57 121.92 113.07 104.26 95.88 25.05%
EPS 2.30 3.15 16.90 1.07 -3.60 -8.99 2.50 -5.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4988 1.4538 1.4217 1.2541 0.6028 0.4898 0.8298 48.15%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 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 4.24 4.71 5.34 4.65 2.43 2.07 0.00 -
P/EPS 247.21 180.71 33.71 532.00 -76.35 -24.01 0.00 -
EY 0.40 0.55 2.97 0.19 -1.31 -4.17 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.80 3.91 4.01 4.52 4.55 4.40 3.33 9.17%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 20/11/03 21/08/03 29/05/03 26/02/03 04/09/01 04/09/01 -
Price 6.65 6.65 6.65 6.65 6.65 6.65 6.65 -
P/RPS 4.24 4.71 5.34 4.65 2.43 2.07 0.00 -
P/EPS 247.21 180.71 33.71 532.00 -76.35 -24.01 0.00 -
EY 0.40 0.55 2.97 0.19 -1.31 -4.17 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.80 3.91 4.01 4.52 4.55 4.40 3.33 9.17%

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