[ALLIANZ] QoQ 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- -1.21%
YoY- 14.48%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 618,147 589,063 525,994 488,412 489,586 512,200 498,254 15.41%
PBT 82,922 39,603 25,310 29,134 39,812 32,386 14,183 223.49%
Tax -22,730 -16,471 -10,021 -8,890 -19,320 -9,005 -5,010 173.30%
NP 60,192 23,132 15,289 20,244 20,492 23,381 9,173 249.29%
-
NP to SH 60,192 23,132 15,289 20,244 20,492 23,381 9,173 249.29%
-
Tax Rate 27.41% 41.59% 39.59% 30.51% 48.53% 27.81% 35.32% -
Total Cost 557,955 565,931 510,705 468,168 469,094 488,819 489,081 9.15%
-
Net Worth 504,677 444,786 430,704 421,493 387,686 367,635 344,757 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 - - - 3,076 - - -
Div Payout % 5.11% - - - 15.02% - - -
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 504,677 444,786 430,704 421,493 387,686 367,635 344,757 28.83%
NOSH 153,865 153,905 153,822 153,829 153,843 153,822 153,909 -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 9.74% 3.93% 2.91% 4.14% 4.19% 4.56% 1.84% -
ROE 11.93% 5.20% 3.55% 4.80% 5.29% 6.36% 2.66% -
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 401.75 382.74 341.95 317.50 318.24 332.98 323.73 15.43%
EPS 39.12 15.03 9.94 13.16 13.32 15.20 5.96 249.36%
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 347.11 330.78 295.36 274.26 274.92 287.62 279.79 15.41%
EPS 33.80 12.99 8.59 11.37 11.51 13.13 5.15 249.34%
DPS 1.73 0.00 0.00 0.00 1.73 0.00 0.00 -
NAPS 2.8339 2.4976 2.4185 2.3668 2.177 2.0644 1.9359 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 1.01 1.28 1.19 1.05 0.91 1.05 1.10 -5.51%
P/EPS 10.38 32.60 41.05 25.23 21.77 23.03 59.73 -68.75%
EY 9.64 3.07 2.44 3.96 4.59 4.34 1.67 220.76%
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 1.19 1.23 1.35 1.13 0.88 0.84 1.08 6.66%
P/EPS 12.27 31.27 46.28 27.36 21.02 18.42 58.72 -64.68%
EY 8.15 3.20 2.16 3.66 4.76 5.43 1.70 183.50%
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