[ALLIANZ] QoQ TTM Result on 30-Sep-2002 [#3]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -37.4%
YoY- 310.82%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 800,548 781,354 726,613 691,832 641,386 616,438 560,131 26.96%
PBT 15,248 -9,030 7,335 35,665 50,860 46,197 22,529 -22.96%
Tax -5,584 -7,167 -7,675 -9,313 -8,373 -8,191 -2,295 81.19%
NP 9,664 -16,197 -340 26,352 42,487 38,006 20,234 -38.98%
-
NP to SH 9,664 -16,197 -340 26,352 42,099 37,618 15,203 -26.13%
-
Tax Rate 36.62% - 104.64% 26.11% 16.46% 17.73% 10.19% -
Total Cost 790,884 797,551 726,953 665,480 598,899 578,432 539,897 29.07%
-
Net Worth 255,284 225,204 108,251 87,956 149,000 143,978 126,359 60.01%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 255,284 225,204 108,251 87,956 149,000 143,978 126,359 60.01%
NOSH 153,786 153,200 74,144 58,249 54,981 54,953 54,938 98.99%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 1.21% -2.07% -0.05% 3.81% 6.62% 6.17% 3.61% -
ROE 3.79% -7.19% -0.31% 29.96% 28.25% 26.13% 12.03% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 520.56 510.02 979.99 1,187.71 1,166.55 1,121.74 1,019.55 -36.19%
EPS 6.28 -10.57 -0.46 45.24 76.57 68.45 27.67 -62.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.66 1.47 1.46 1.51 2.71 2.62 2.30 -19.58%
Adjusted Per Share Value based on latest NOSH - 58,249
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 445.82 435.13 404.64 385.27 357.18 343.29 311.93 26.96%
EPS 5.38 -9.02 -0.19 14.68 23.44 20.95 8.47 -26.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4217 1.2541 0.6028 0.4898 0.8298 0.8018 0.7037 60.01%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 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 1.28 1.30 0.68 0.56 0.57 0.59 0.65 57.30%
P/EPS 105.82 -62.90 -1,450.18 14.70 8.68 9.71 24.03 169.39%
EY 0.94 -1.59 -0.07 6.80 11.51 10.29 4.16 -63.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.01 4.52 4.55 4.40 2.45 2.54 2.89 24.47%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 21/08/03 29/05/03 26/02/03 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 1.28 1.30 0.68 0.56 0.57 0.59 0.65 57.30%
P/EPS 105.82 -62.90 -1,450.18 14.70 8.68 9.71 24.03 169.39%
EY 0.94 -1.59 -0.07 6.80 11.51 10.29 4.16 -63.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.01 4.52 4.55 4.40 2.45 2.54 2.89 24.47%

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