[ALLIANZ] QoQ TTM Result on 30-Jun-2002 [#2]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
22-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 11.91%
YoY- 285.79%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 781,354 726,613 691,832 641,386 616,438 560,131 511,854 32.61%
PBT -9,030 7,335 35,665 50,860 46,197 22,529 -8,401 4.93%
Tax -7,167 -7,675 -9,313 -8,373 -8,191 -2,295 8,401 -
NP -16,197 -340 26,352 42,487 38,006 20,234 0 -
-
NP to SH -16,197 -340 26,352 42,099 37,618 15,203 -12,766 17.21%
-
Tax Rate - 104.64% 26.11% 16.46% 17.73% 10.19% - -
Total Cost 797,551 726,953 665,480 598,899 578,432 539,897 511,854 34.43%
-
Net Worth 225,204 108,251 87,956 149,000 143,978 126,359 105,470 65.89%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 225,204 108,251 87,956 149,000 143,978 126,359 105,470 65.89%
NOSH 153,200 74,144 58,249 54,981 54,953 54,938 54,647 98.94%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin -2.07% -0.05% 3.81% 6.62% 6.17% 3.61% 0.00% -
ROE -7.19% -0.31% 29.96% 28.25% 26.13% 12.03% -12.10% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 510.02 979.99 1,187.71 1,166.55 1,121.74 1,019.55 936.64 -33.34%
EPS -10.57 -0.46 45.24 76.57 68.45 27.67 -23.36 -41.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.46 1.51 2.71 2.62 2.30 1.93 -16.61%
Adjusted Per Share Value based on latest NOSH - 54,981
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 438.76 408.02 388.49 360.16 346.15 314.53 287.42 32.61%
EPS -9.10 -0.19 14.80 23.64 21.12 8.54 -7.17 17.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2646 0.6079 0.4939 0.8367 0.8085 0.7096 0.5923 65.88%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 04/09/01 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 1.30 0.68 0.56 0.57 0.59 0.65 0.71 49.72%
P/EPS -62.90 -1,450.18 14.70 8.68 9.71 24.03 -28.47 69.71%
EY -1.59 -0.07 6.80 11.51 10.29 4.16 -3.51 -41.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.52 4.55 4.40 2.45 2.54 2.89 3.45 19.75%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 29/05/03 26/02/03 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 1.30 0.68 0.56 0.57 0.59 0.65 0.71 49.72%
P/EPS -62.90 -1,450.18 14.70 8.68 9.71 24.03 -28.47 69.71%
EY -1.59 -0.07 6.80 11.51 10.29 4.16 -3.51 -41.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.52 4.55 4.40 2.45 2.54 2.89 3.45 19.75%

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