[ALLIANZ] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 6.06%
YoY- 50.51%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 1,750,956 1,566,969 1,445,366 1,279,009 1,222,914 1,184,339 1,133,965 33.62%
PBT 25,771 33,975 12,263 60,421 55,051 43,406 50,280 -35.98%
Tax -20,624 -21,876 -14,873 -17,298 -14,391 -9,104 -15,318 21.95%
NP 5,147 12,099 -2,610 43,123 40,660 34,302 34,962 -72.15%
-
NP to SH 5,147 12,099 -2,610 43,123 40,660 34,302 34,962 -72.15%
-
Tax Rate 80.03% 64.39% 121.28% 28.63% 26.14% 20.97% 30.47% -
Total Cost 1,745,809 1,554,870 1,447,976 1,235,886 1,182,254 1,150,037 1,099,003 36.18%
-
Net Worth 344,757 337,057 319,927 355,314 342,790 340,660 336,724 1.58%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 3,076 3,076 3,076 13,930 13,930 13,930 13,930 -63.50%
Div Payout % 59.77% 25.43% 0.00% 32.30% 34.26% 40.61% 39.84% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 344,757 337,057 319,927 355,314 342,790 340,660 336,724 1.58%
NOSH 153,909 153,907 153,811 153,815 153,717 154,145 153,755 0.06%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 0.29% 0.77% -0.18% 3.37% 3.32% 2.90% 3.08% -
ROE 1.49% 3.59% -0.82% 12.14% 11.86% 10.07% 10.38% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 1,137.65 1,018.12 939.70 831.52 795.56 768.33 737.51 33.53%
EPS 3.34 7.86 -1.70 28.04 26.45 22.25 22.74 -72.19%
DPS 2.00 2.00 2.00 9.06 9.06 9.06 9.06 -63.50%
NAPS 2.24 2.19 2.08 2.31 2.23 2.21 2.19 1.51%
Adjusted Per Share Value based on latest NOSH - 153,815
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 975.09 872.63 804.91 712.27 681.03 659.54 631.49 33.62%
EPS 2.87 6.74 -1.45 24.01 22.64 19.10 19.47 -72.12%
DPS 1.71 1.71 1.71 7.76 7.76 7.76 7.76 -63.55%
NAPS 1.9199 1.877 1.7816 1.9787 1.909 1.8971 1.8752 1.58%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 3.56 3.00 5.25 6.65 6.65 6.65 6.65 -
P/RPS 0.31 0.29 0.56 0.80 0.84 0.87 0.90 -50.89%
P/EPS 106.45 38.16 -309.39 23.72 25.14 29.88 29.25 136.78%
EY 0.94 2.62 -0.32 4.22 3.98 3.35 3.42 -57.75%
DY 0.56 0.67 0.38 1.36 1.36 1.36 1.36 -44.68%
P/NAPS 1.59 1.37 2.52 2.88 2.98 3.01 3.04 -35.11%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 26/05/08 29/02/08 28/11/07 29/08/07 29/05/07 26/02/07 -
Price 3.50 3.80 3.50 5.45 6.65 6.65 6.65 -
P/RPS 0.31 0.37 0.37 0.66 0.84 0.87 0.90 -50.89%
P/EPS 104.66 48.34 -206.26 19.44 25.14 29.88 29.25 134.12%
EY 0.96 2.07 -0.48 5.14 3.98 3.35 3.42 -57.16%
DY 0.57 0.53 0.57 1.66 1.36 1.36 1.36 -44.02%
P/NAPS 1.56 1.74 1.68 2.36 2.98 3.01 3.04 -35.92%

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