[ALLIANZ] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
26-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 563.56%
YoY- -64.73%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 1,898,869 1,899,272 1,750,956 1,566,969 1,445,366 1,279,009 1,222,914 33.91%
PBT 112,311 39,178 25,771 33,975 12,263 60,421 55,051 60.50%
Tax -41,581 -24,355 -20,624 -21,876 -14,873 -17,298 -14,391 102.21%
NP 70,730 14,823 5,147 12,099 -2,610 43,123 40,660 44.39%
-
NP to SH 70,730 14,823 5,147 12,099 -2,610 43,123 40,660 44.39%
-
Tax Rate 37.02% 62.16% 80.03% 64.39% 121.28% 28.63% 26.14% -
Total Cost 1,828,139 1,884,449 1,745,809 1,554,870 1,447,976 1,235,886 1,182,254 33.54%
-
Net Worth 387,686 367,635 344,757 337,057 319,927 355,314 342,790 8.51%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 3,076 3,076 3,076 3,076 3,076 13,930 13,930 -63.29%
Div Payout % 4.35% 20.75% 59.77% 25.43% 0.00% 32.30% 34.26% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 387,686 367,635 344,757 337,057 319,927 355,314 342,790 8.51%
NOSH 153,843 153,822 153,909 153,907 153,811 153,815 153,717 0.05%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 3.72% 0.78% 0.29% 0.77% -0.18% 3.37% 3.32% -
ROE 18.24% 4.03% 1.49% 3.59% -0.82% 12.14% 11.86% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 1,234.28 1,234.72 1,137.65 1,018.12 939.70 831.52 795.56 33.83%
EPS 45.98 9.64 3.34 7.86 -1.70 28.04 26.45 44.33%
DPS 2.00 2.00 2.00 2.00 2.00 9.06 9.06 -63.30%
NAPS 2.52 2.39 2.24 2.19 2.08 2.31 2.23 8.45%
Adjusted Per Share Value based on latest NOSH - 153,907
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 1,057.46 1,057.68 975.09 872.63 804.91 712.27 681.03 33.91%
EPS 39.39 8.25 2.87 6.74 -1.45 24.01 22.64 44.41%
DPS 1.71 1.71 1.71 1.71 1.71 7.76 7.76 -63.34%
NAPS 2.159 2.0473 1.9199 1.877 1.7816 1.9787 1.909 8.50%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 2.90 3.50 3.56 3.00 5.25 6.65 6.65 -
P/RPS 0.23 0.28 0.31 0.29 0.56 0.80 0.84 -57.66%
P/EPS 6.31 36.32 106.45 38.16 -309.39 23.72 25.14 -60.04%
EY 15.85 2.75 0.94 2.62 -0.32 4.22 3.98 150.19%
DY 0.69 0.57 0.56 0.67 0.38 1.36 1.36 -36.25%
P/NAPS 1.15 1.46 1.59 1.37 2.52 2.88 2.98 -46.84%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 28/11/08 28/08/08 26/05/08 29/02/08 28/11/07 29/08/07 -
Price 2.80 2.80 3.50 3.80 3.50 5.45 6.65 -
P/RPS 0.23 0.23 0.31 0.37 0.37 0.66 0.84 -57.66%
P/EPS 6.09 29.06 104.66 48.34 -206.26 19.44 25.14 -60.97%
EY 16.42 3.44 0.96 2.07 -0.48 5.14 3.98 156.13%
DY 0.71 0.71 0.57 0.53 0.57 1.66 1.36 -35.03%
P/NAPS 1.11 1.17 1.56 1.74 1.68 2.36 2.98 -48.07%

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