[ALLIANZ] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 10.46%
YoY- 49.06%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 3,623,385 3,063,792 2,686,865 2,460,322 2,137,958 1,879,044 1,273,836 19.01%
PBT 360,808 310,470 264,060 172,980 125,396 96,666 60,778 34.52%
Tax -107,410 -92,406 -90,236 -56,385 -47,176 -29,681 -17,038 35.87%
NP 253,397 218,064 173,824 116,594 78,220 66,985 43,740 33.97%
-
NP to SH 253,397 218,064 173,824 116,594 78,220 66,985 43,740 33.97%
-
Tax Rate 29.77% 29.76% 34.17% 32.60% 37.62% 30.70% 28.03% -
Total Cost 3,369,988 2,845,728 2,513,041 2,343,728 2,059,738 1,812,058 1,230,096 18.27%
-
Net Worth 1,981,490 1,783,789 1,230,914 1,214,057 444,641 367,752 355,272 33.13%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 1,981,490 1,783,789 1,230,914 1,214,057 444,641 367,752 355,272 33.13%
NOSH 159,155 156,610 153,864 153,872 153,855 153,871 153,797 0.57%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 6.99% 7.12% 6.47% 4.74% 3.66% 3.56% 3.43% -
ROE 12.79% 12.22% 14.12% 9.60% 17.59% 18.21% 12.31% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 2,276.63 1,956.32 1,746.26 1,598.93 1,389.59 1,221.18 828.26 18.33%
EPS 159.21 139.24 112.97 75.77 50.84 43.53 28.44 33.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 12.45 11.39 8.00 7.89 2.89 2.39 2.31 32.37%
Adjusted Per Share Value based on latest NOSH - 153,870
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 2,034.65 1,720.42 1,508.76 1,381.55 1,200.54 1,055.15 715.30 19.01%
EPS 142.29 122.45 97.61 65.47 43.92 37.61 24.56 33.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.1267 10.0166 6.912 6.8173 2.4968 2.0651 1.995 33.13%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 10.48 6.20 4.51 4.18 4.90 3.50 6.65 -
P/RPS 0.46 0.32 0.26 0.26 0.35 0.29 0.80 -8.80%
P/EPS 6.58 4.45 3.99 5.52 9.64 8.04 23.38 -19.03%
EY 15.19 22.46 25.05 18.13 10.38 12.44 4.28 23.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.54 0.56 0.53 1.70 1.46 2.88 -18.54%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 22/11/13 23/11/12 18/11/11 24/11/10 23/11/09 28/11/08 28/11/07 -
Price 9.95 7.69 4.55 4.09 4.70 2.80 5.45 -
P/RPS 0.44 0.39 0.26 0.26 0.34 0.23 0.66 -6.52%
P/EPS 6.25 5.52 4.03 5.40 9.24 6.43 19.16 -17.01%
EY 16.00 18.11 24.83 18.53 10.82 15.55 5.22 20.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.68 0.57 0.52 1.63 1.17 2.36 -16.48%

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