[ALLIANZ] YoY Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
16-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -3.26%
YoY- 62.02%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 4,185,530 3,510,444 3,022,502 2,655,680 2,476,386 2,028,812 1,794,166 15.15%
PBT 422,934 343,750 321,852 255,516 158,712 108,888 80,226 31.90%
Tax -130,070 -111,960 -100,998 -84,486 -53,154 -37,822 -26,514 30.33%
NP 292,864 231,790 220,854 171,030 105,558 71,066 53,712 32.65%
-
NP to SH 292,864 231,790 220,854 171,030 105,558 71,066 53,712 32.65%
-
Tax Rate 30.75% 32.57% 31.38% 33.06% 33.49% 34.73% 33.05% -
Total Cost 3,892,666 3,278,654 2,801,648 2,484,650 2,370,828 1,957,746 1,740,454 14.35%
-
Net Worth 2,127,798 1,919,928 1,744,737 1,231,056 563,181 430,889 344,741 35.41%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 2,127,798 1,919,928 1,744,737 1,231,056 563,181 430,889 344,741 35.41%
NOSH 164,308 158,934 156,478 153,882 153,874 153,889 153,902 1.09%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 7.00% 6.60% 7.31% 6.44% 4.26% 3.50% 2.99% -
ROE 13.76% 12.07% 12.66% 13.89% 18.74% 16.49% 15.58% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 2,547.36 2,208.74 1,931.57 1,725.79 1,609.35 1,318.36 1,165.78 13.90%
EPS 178.24 145.84 141.14 111.16 68.60 46.18 34.90 31.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 12.95 12.08 11.15 8.00 3.66 2.80 2.24 33.95%
Adjusted Per Share Value based on latest NOSH - 153,855
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 2,330.87 1,954.93 1,683.20 1,478.92 1,379.07 1,129.82 999.15 15.15%
EPS 163.09 129.08 122.99 95.24 58.78 39.58 29.91 32.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.8495 10.6919 9.7162 6.8556 3.1363 2.3996 1.9198 35.41%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 12.70 9.15 5.04 5.01 4.70 4.08 3.56 -
P/RPS 0.50 0.41 0.26 0.29 0.29 0.31 0.31 8.28%
P/EPS 7.13 6.27 3.57 4.51 6.85 8.83 10.20 -5.79%
EY 14.03 15.94 28.00 22.18 14.60 11.32 9.80 6.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.76 0.45 0.63 1.28 1.46 1.59 -7.74%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 28/08/14 27/08/13 17/08/12 16/08/11 25/08/10 26/08/09 28/08/08 -
Price 12.98 9.72 6.37 4.70 4.16 4.60 3.50 -
P/RPS 0.51 0.44 0.33 0.27 0.26 0.35 0.30 9.24%
P/EPS 7.28 6.66 4.51 4.23 6.06 9.96 10.03 -5.19%
EY 13.73 15.00 22.16 23.65 16.49 10.04 9.97 5.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.80 0.57 0.59 1.14 1.64 1.56 -7.14%

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