[ALLIANZ] YoY Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -105.97%
YoY- -107.47%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 2,509,037 2,221,616 1,898,867 1,445,366 1,133,965 1,064,014 1,046,930 15.67%
PBT 191,550 176,969 112,311 12,263 50,279 2,213 54,090 23.44%
Tax -62,350 -58,112 -41,583 -14,873 -15,318 2,051 -2,098 75.95%
NP 129,200 118,857 70,728 -2,610 34,961 4,264 51,992 16.37%
-
NP to SH 129,200 118,857 70,728 -2,610 34,961 4,264 51,992 16.37%
-
Tax Rate 32.55% 32.84% 37.02% 121.28% 30.47% -92.68% 3.88% -
Total Cost 2,379,837 2,102,759 1,828,139 1,447,976 1,099,004 1,059,750 994,938 15.63%
-
Net Worth 1,260,149 504,661 387,719 320,295 336,695 317,031 319,856 25.66%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 5,385 3,077 3,077 3,079 27,427 5,386 - -
Div Payout % 4.17% 2.59% 4.35% 0.00% 78.45% 126.32% - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 1,260,149 504,661 387,719 320,295 336,695 317,031 319,856 25.66%
NOSH 153,864 153,860 153,856 153,988 153,742 153,898 153,776 0.00%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 5.15% 5.35% 3.72% -0.18% 3.08% 0.40% 4.97% -
ROE 10.25% 23.55% 18.24% -0.81% 10.38% 1.34% 16.25% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 1,630.68 1,443.92 1,234.18 938.62 737.58 691.37 680.81 15.66%
EPS 83.97 77.25 45.97 -1.70 22.74 2.77 33.81 16.36%
DPS 3.50 2.00 2.00 2.00 17.84 3.50 0.00 -
NAPS 8.19 3.28 2.52 2.08 2.19 2.06 2.08 25.64%
Adjusted Per Share Value based on latest NOSH - 153,811
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 1,408.91 1,247.51 1,066.28 811.62 636.76 597.48 587.89 15.67%
EPS 72.55 66.74 39.72 -1.47 19.63 2.39 29.20 16.37%
DPS 3.02 1.73 1.73 1.73 15.40 3.02 0.00 -
NAPS 7.0762 2.8338 2.1772 1.7986 1.8907 1.7802 1.7961 25.66%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 4.49 4.06 2.90 5.25 6.65 6.65 6.65 -
P/RPS 0.28 0.28 0.23 0.56 0.90 0.96 0.98 -18.83%
P/EPS 5.35 5.26 6.31 -309.75 29.24 240.02 19.67 -19.49%
EY 18.70 19.03 15.85 -0.32 3.42 0.42 5.08 24.24%
DY 0.78 0.49 0.69 0.38 2.68 0.53 0.00 -
P/NAPS 0.55 1.24 1.15 2.52 3.04 3.23 3.20 -25.42%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/02/11 25/02/10 26/02/09 29/02/08 26/02/07 23/02/06 25/03/05 -
Price 5.02 4.80 2.80 3.50 6.65 6.65 6.65 -
P/RPS 0.31 0.33 0.23 0.37 0.90 0.96 0.98 -17.44%
P/EPS 5.98 6.21 6.09 -206.50 29.24 240.02 19.67 -17.99%
EY 16.73 16.09 16.42 -0.48 3.42 0.42 5.08 21.96%
DY 0.70 0.42 0.71 0.57 2.68 0.53 0.00 -
P/NAPS 0.61 1.46 1.11 1.68 3.04 3.23 3.20 -24.12%

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