[ALLIANZ] YoY Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -47.14%
YoY- -26.34%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 31/03/01 31/03/00 CAGR
Revenue 1,005,661 1,082,400 836,236 710,226 476,984 404,461 17.99%
PBT -5,050 54,784 58,332 30,216 -30,165 9,973 -
Tax 5,390 -13,821 -7,788 -7,962 60,378 -1,326 -
NP 340 40,962 50,544 22,254 30,213 8,646 -44.45%
-
NP to SH 340 40,962 50,544 22,254 30,213 8,646 -44.45%
-
Tax Rate - 25.23% 13.35% 26.35% - 13.30% -
Total Cost 1,005,321 1,041,437 785,692 687,972 446,770 395,814 18.45%
-
Net Worth 299,999 298,301 261,434 87,960 101,406 111,552 19.69%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 31/03/01 31/03/00 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 31/03/01 31/03/00 CAGR
Net Worth 299,999 298,301 261,434 87,960 101,406 111,552 19.69%
NOSH 149,999 153,763 153,784 58,252 53,939 53,374 20.65%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 31/03/01 31/03/00 CAGR
NP Margin 0.03% 3.78% 6.04% 3.13% 6.33% 2.14% -
ROE 0.11% 13.73% 19.33% 25.30% 29.79% 7.75% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 31/03/01 31/03/00 CAGR
RPS 670.44 703.94 543.77 1,219.23 884.29 757.78 -2.20%
EPS 0.23 26.64 32.87 38.20 -56.29 16.20 -53.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 1.94 1.70 1.51 1.88 2.09 -0.79%
Adjusted Per Share Value based on latest NOSH - 58,249
30/09/05 30/09/04 30/09/03 30/09/02 31/03/01 31/03/00 CAGR
RPS 564.71 607.80 469.57 398.82 267.84 227.12 17.99%
EPS 0.19 23.00 28.38 12.50 16.97 4.86 -44.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6846 1.6751 1.468 0.4939 0.5694 0.6264 19.69%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 31/03/01 31/03/00 CAGR
Date 30/09/05 30/09/04 30/09/03 04/09/01 30/03/01 31/03/00 -
Price 6.65 6.65 6.65 6.65 6.85 6.00 -
P/RPS 0.99 0.94 1.22 0.55 0.77 0.79 4.18%
P/EPS 2,933.82 24.96 20.23 17.41 12.23 37.04 121.29%
EY 0.03 4.01 4.94 5.74 8.18 2.70 -55.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.33 3.43 3.91 4.40 3.64 2.87 2.73%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 31/03/01 31/03/00 CAGR
Date 29/11/05 18/11/04 20/11/03 04/09/01 31/05/01 19/05/00 -
Price 6.65 6.65 6.65 6.65 7.05 5.85 -
P/RPS 0.99 0.94 1.22 0.55 0.80 0.77 4.67%
P/EPS 2,933.82 24.96 20.23 17.41 12.59 36.11 122.31%
EY 0.03 4.01 4.94 5.74 7.95 2.77 -56.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.33 3.43 3.91 4.40 3.75 2.80 3.19%

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