[ALLIANZ] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -93.26%
YoY- -99.17%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 1,879,044 1,273,836 1,080,444 1,005,661 1,082,400 836,236 710,226 17.58%
PBT 96,666 60,778 47,257 -5,050 54,784 58,332 30,216 21.36%
Tax -29,681 -17,038 -14,398 5,390 -13,821 -7,788 -7,962 24.49%
NP 66,985 43,740 32,858 340 40,962 50,544 22,254 20.14%
-
NP to SH 66,985 43,740 32,858 340 40,962 50,544 22,254 20.14%
-
Tax Rate 30.70% 28.03% 30.47% - 25.23% 13.35% 26.35% -
Total Cost 1,812,058 1,230,096 1,047,585 1,005,321 1,041,437 785,692 687,972 17.49%
-
Net Worth 367,752 355,272 339,758 299,999 298,301 261,434 87,960 26.89%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 367,752 355,272 339,758 299,999 298,301 261,434 87,960 26.89%
NOSH 153,871 153,797 153,736 149,999 153,763 153,784 58,252 17.55%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 3.56% 3.43% 3.04% 0.03% 3.78% 6.04% 3.13% -
ROE 18.21% 12.31% 9.67% 0.11% 13.73% 19.33% 25.30% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 1,221.18 828.26 702.79 670.44 703.94 543.77 1,219.23 0.02%
EPS 43.53 28.44 21.37 0.23 26.64 32.87 38.20 2.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.39 2.31 2.21 2.00 1.94 1.70 1.51 7.94%
Adjusted Per Share Value based on latest NOSH - 154,217
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 1,055.15 715.30 606.71 564.71 607.80 469.57 398.82 17.58%
EPS 37.61 24.56 18.45 0.19 23.00 28.38 12.50 20.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0651 1.995 1.9079 1.6846 1.6751 1.468 0.4939 26.89%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 04/09/01 -
Price 3.50 6.65 6.65 6.65 6.65 6.65 6.65 -
P/RPS 0.29 0.80 0.95 0.99 0.94 1.22 0.55 -10.10%
P/EPS 8.04 23.38 31.11 2,933.82 24.96 20.23 17.41 -12.07%
EY 12.44 4.28 3.21 0.03 4.01 4.94 5.74 13.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 2.88 3.01 3.33 3.43 3.91 4.40 -16.78%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 28/11/08 28/11/07 24/11/06 29/11/05 18/11/04 20/11/03 04/09/01 -
Price 2.80 5.45 6.65 6.65 6.65 6.65 6.65 -
P/RPS 0.23 0.66 0.95 0.99 0.94 1.22 0.55 -13.51%
P/EPS 6.43 19.16 31.11 2,933.82 24.96 20.23 17.41 -15.28%
EY 15.55 5.22 3.21 0.03 4.01 4.94 5.74 18.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 2.36 3.01 3.33 3.43 3.91 4.40 -19.79%

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