[ALLIANZ] QoQ TTM Result on 30-Jun-2009 [#2]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 8.34%
YoY- 1442.76%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 2,359,459 2,221,616 2,093,055 2,016,192 1,988,452 1,898,869 1,899,272 15.57%
PBT 183,581 176,969 133,859 126,642 115,515 112,311 39,178 180.28%
Tax -61,790 -58,112 -54,702 -47,236 -42,225 -41,581 -24,355 86.12%
NP 121,791 118,857 79,157 79,406 73,290 70,730 14,823 307.70%
-
NP to SH 121,791 118,857 79,157 79,406 73,290 70,730 14,823 307.70%
-
Tax Rate 33.66% 32.84% 40.87% 37.30% 36.55% 37.02% 62.16% -
Total Cost 2,237,668 2,102,759 2,013,898 1,936,786 1,915,162 1,828,139 1,884,449 12.14%
-
Net Worth 534,048 504,677 444,786 430,704 421,493 387,686 367,635 28.29%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 3,077 3,077 3,076 3,076 3,076 3,076 3,076 0.02%
Div Payout % 2.53% 2.59% 3.89% 3.87% 4.20% 4.35% 20.75% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 534,048 504,677 444,786 430,704 421,493 387,686 367,635 28.29%
NOSH 153,904 153,865 153,905 153,822 153,829 153,843 153,822 0.03%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 5.16% 5.35% 3.78% 3.94% 3.69% 3.72% 0.78% -
ROE 22.81% 23.55% 17.80% 18.44% 17.39% 18.24% 4.03% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 1,533.07 1,443.87 1,359.96 1,310.72 1,292.63 1,234.28 1,234.72 15.53%
EPS 79.13 77.25 51.43 51.62 47.64 45.98 9.64 307.44%
DPS 2.00 2.00 2.00 2.00 2.00 2.00 2.00 0.00%
NAPS 3.47 3.28 2.89 2.80 2.74 2.52 2.39 28.24%
Adjusted Per Share Value based on latest NOSH - 153,822
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 1,325.77 1,248.31 1,176.08 1,132.89 1,117.30 1,066.96 1,067.19 15.57%
EPS 68.43 66.79 44.48 44.62 41.18 39.74 8.33 307.65%
DPS 1.73 1.73 1.73 1.73 1.73 1.73 1.73 0.00%
NAPS 3.0008 2.8358 2.4992 2.4201 2.3684 2.1784 2.0657 28.29%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 5.40 4.06 4.90 4.08 3.32 2.90 3.50 -
P/RPS 0.35 0.28 0.36 0.31 0.26 0.23 0.28 16.05%
P/EPS 6.82 5.26 9.53 7.90 6.97 6.31 36.32 -67.24%
EY 14.65 19.03 10.50 12.65 14.35 15.85 2.75 205.33%
DY 0.37 0.49 0.41 0.49 0.60 0.69 0.57 -25.05%
P/NAPS 1.56 1.24 1.70 1.46 1.21 1.15 1.46 4.51%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 25/02/10 23/11/09 26/08/09 20/05/09 26/02/09 28/11/08 -
Price 4.82 4.80 4.70 4.60 3.60 2.80 2.80 -
P/RPS 0.31 0.33 0.35 0.35 0.28 0.23 0.23 22.03%
P/EPS 6.09 6.21 9.14 8.91 7.56 6.09 29.06 -64.75%
EY 16.42 16.09 10.94 11.22 13.23 16.42 3.44 183.76%
DY 0.41 0.42 0.43 0.43 0.56 0.71 0.71 -30.67%
P/NAPS 1.39 1.46 1.63 1.64 1.31 1.11 1.17 12.18%

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