[ALLIANZ] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
21-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 742.22%
YoY- 53.24%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/12/00 31/12/99 CAGR
Revenue 1,005,088 995,934 1,151,980 820,592 641,386 490,230 406,054 -0.96%
PBT 43,668 -1,228 46,158 72,148 50,860 -35,982 26,638 -0.52%
Tax -16,864 6,272 -10,488 -7,634 -8,761 35,982 -1,788 -2.36%
NP 26,804 5,044 35,670 64,514 42,099 0 24,850 -0.08%
-
NP to SH 26,804 5,044 35,670 64,514 42,099 -36,034 24,850 -0.08%
-
Tax Rate 38.62% - 22.72% 10.58% 17.23% - 6.71% -
Total Cost 978,284 990,890 1,116,310 756,078 599,287 490,230 381,204 -1.00%
-
Net Worth 325,828 309,098 287,512 255,226 148,940 105,193 123,945 -1.02%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/12/00 31/12/99 CAGR
Net Worth 325,828 309,098 287,512 255,226 148,940 105,193 123,945 -1.02%
NOSH 153,692 153,780 153,749 153,751 54,959 53,669 40,080 -1.42%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/12/00 31/12/99 CAGR
NP Margin 2.67% 0.51% 3.10% 7.86% 6.56% 0.00% 6.12% -
ROE 8.23% 1.63% 12.41% 25.28% 28.27% -34.26% 20.05% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/12/00 31/12/99 CAGR
RPS 653.96 647.63 749.26 533.71 1,167.02 913.42 1,013.09 0.46%
EPS 17.44 3.28 23.20 41.96 76.60 -67.18 62.00 1.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.12 2.01 1.87 1.66 2.71 1.96 3.0924 0.40%
Adjusted Per Share Value based on latest NOSH - 153,786
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/12/00 31/12/99 CAGR
RPS 559.72 554.62 641.52 456.98 357.18 273.00 226.13 -0.96%
EPS 14.93 2.81 19.86 35.93 23.44 -20.07 13.84 -0.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8145 1.7213 1.6011 1.4213 0.8294 0.5858 0.6902 -1.02%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/12/00 31/12/99 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 04/09/01 26/12/00 - -
Price 6.65 6.65 6.65 6.65 6.65 3.90 0.00 -
P/RPS 1.02 1.03 0.89 1.25 0.00 0.43 0.00 -100.00%
P/EPS 38.13 202.74 28.66 15.85 0.00 -5.81 0.00 -100.00%
EY 2.62 0.49 3.49 6.31 0.00 -17.22 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.14 3.31 3.56 4.01 3.33 1.99 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/12/00 31/12/99 CAGR
Date 29/08/06 23/08/05 26/08/04 21/08/03 04/09/01 27/03/01 28/03/00 -
Price 6.65 6.65 6.65 6.65 6.65 6.30 6.20 -
P/RPS 1.02 1.03 0.89 1.25 0.00 0.69 0.61 -0.54%
P/EPS 38.13 202.74 28.66 15.85 0.00 -9.38 10.00 -1.42%
EY 2.62 0.49 3.49 6.31 0.00 -10.66 10.00 1.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.14 3.31 3.56 4.01 3.33 3.21 2.00 -0.48%

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