[ALLIANZ] QoQ TTM Result on 31-Mar-2002 [#1]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
23-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 147.44%
YoY- 400.94%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 726,613 691,832 641,386 616,438 560,131 511,854 491,280 29.71%
PBT 7,335 35,665 50,860 46,197 22,529 -8,401 -18,161 -
Tax -7,675 -9,313 -8,373 -8,191 -2,295 8,401 18,161 -
NP -340 26,352 42,487 38,006 20,234 0 0 -
-
NP to SH -340 26,352 42,099 37,618 15,203 -12,766 -22,660 -93.86%
-
Tax Rate 104.64% 26.11% 16.46% 17.73% 10.19% - - -
Total Cost 726,953 665,480 598,899 578,432 539,897 511,854 491,280 29.76%
-
Net Worth 108,251 87,956 149,000 143,978 126,359 105,470 102,458 3.72%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 108,251 87,956 149,000 143,978 126,359 105,470 102,458 3.72%
NOSH 74,144 58,249 54,981 54,953 54,938 54,647 53,925 23.57%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -0.05% 3.81% 6.62% 6.17% 3.61% 0.00% 0.00% -
ROE -0.31% 29.96% 28.25% 26.13% 12.03% -12.10% -22.12% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 979.99 1,187.71 1,166.55 1,121.74 1,019.55 936.64 911.03 4.97%
EPS -0.46 45.24 76.57 68.45 27.67 -23.36 -42.02 -95.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 1.51 2.71 2.62 2.30 1.93 1.90 -16.06%
Adjusted Per Share Value based on latest NOSH - 54,953
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 406.45 387.00 358.78 344.82 313.33 286.32 274.81 29.71%
EPS -0.19 14.74 23.55 21.04 8.50 -7.14 -12.68 -93.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6055 0.492 0.8335 0.8054 0.7068 0.59 0.5731 3.72%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 04/09/01 04/09/01 04/09/01 04/09/01 04/09/01 04/09/01 29/06/01 -
Price 6.65 6.65 6.65 6.65 6.65 6.65 7.30 -
P/RPS 0.68 0.56 0.57 0.59 0.65 0.71 0.80 -10.24%
P/EPS -1,450.18 14.70 8.68 9.71 24.03 -28.47 -17.37 1794.87%
EY -0.07 6.80 11.51 10.29 4.16 -3.51 -5.76 -94.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.55 4.40 2.45 2.54 2.89 3.45 3.84 11.94%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 26/02/03 04/09/01 04/09/01 04/09/01 04/09/01 04/09/01 23/08/01 -
Price 6.65 6.65 6.65 6.65 6.65 6.65 7.50 -
P/RPS 0.68 0.56 0.57 0.59 0.65 0.71 0.82 -11.70%
P/EPS -1,450.18 14.70 8.68 9.71 24.03 -28.47 -17.85 1760.84%
EY -0.07 6.80 11.51 10.29 4.16 -3.51 -5.60 -94.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.55 4.40 2.45 2.54 2.89 3.45 3.95 9.85%

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