[ALLIANZ] YoY Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
24-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 22.59%
YoY- 9564.31%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 2,137,958 1,879,044 1,273,836 1,080,444 1,005,661 1,082,400 836,236 16.91%
PBT 125,396 96,666 60,778 47,257 -5,050 54,784 58,332 13.59%
Tax -47,176 -29,681 -17,038 -14,398 5,390 -13,821 -7,788 34.97%
NP 78,220 66,985 43,740 32,858 340 40,962 50,544 7.54%
-
NP to SH 78,220 66,985 43,740 32,858 340 40,962 50,544 7.54%
-
Tax Rate 37.62% 30.70% 28.03% 30.47% - 25.23% 13.35% -
Total Cost 2,059,738 1,812,058 1,230,096 1,047,585 1,005,321 1,041,437 785,692 17.40%
-
Net Worth 444,641 367,752 355,272 339,758 299,999 298,301 261,434 9.24%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 444,641 367,752 355,272 339,758 299,999 298,301 261,434 9.24%
NOSH 153,855 153,871 153,797 153,736 149,999 153,763 153,784 0.00%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 3.66% 3.56% 3.43% 3.04% 0.03% 3.78% 6.04% -
ROE 17.59% 18.21% 12.31% 9.67% 0.11% 13.73% 19.33% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 1,389.59 1,221.18 828.26 702.79 670.44 703.94 543.77 16.90%
EPS 50.84 43.53 28.44 21.37 0.23 26.64 32.87 7.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.89 2.39 2.31 2.21 2.00 1.94 1.70 9.23%
Adjusted Per Share Value based on latest NOSH - 153,789
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 1,190.60 1,046.42 709.38 601.69 560.04 602.78 465.69 16.91%
EPS 43.56 37.30 24.36 18.30 0.19 22.81 28.15 7.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4762 2.048 1.9785 1.8921 1.6707 1.6612 1.4559 9.24%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 4.90 3.50 6.65 6.65 6.65 6.65 6.65 -
P/RPS 0.35 0.29 0.80 0.95 0.99 0.94 1.22 -18.77%
P/EPS 9.64 8.04 23.38 31.11 2,933.82 24.96 20.23 -11.61%
EY 10.38 12.44 4.28 3.21 0.03 4.01 4.94 13.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 1.46 2.88 3.01 3.33 3.43 3.91 -12.95%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 23/11/09 28/11/08 28/11/07 24/11/06 29/11/05 18/11/04 20/11/03 -
Price 4.70 2.80 5.45 6.65 6.65 6.65 6.65 -
P/RPS 0.34 0.23 0.66 0.95 0.99 0.94 1.22 -19.16%
P/EPS 9.24 6.43 19.16 31.11 2,933.82 24.96 20.23 -12.23%
EY 10.82 15.55 5.22 3.21 0.03 4.01 4.94 13.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.17 2.36 3.01 3.33 3.43 3.91 -13.55%

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