[ALLIANZ] YoY Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 5.59%
YoY- 2809.89%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 2,751,664 2,509,037 2,221,616 1,898,867 1,445,366 1,133,965 1,064,014 17.15%
PBT 248,791 191,550 176,969 112,311 12,263 50,279 2,213 119.61%
Tax -85,155 -62,350 -58,112 -41,583 -14,873 -15,318 2,051 -
NP 163,636 129,200 118,857 70,728 -2,610 34,961 4,264 83.60%
-
NP to SH 163,636 129,200 118,857 70,728 -2,610 34,961 4,264 83.60%
-
Tax Rate 34.23% 32.55% 32.84% 37.02% 121.28% 30.47% -92.68% -
Total Cost 2,588,028 2,379,837 2,102,759 1,828,139 1,447,976 1,099,004 1,059,750 16.03%
-
Net Worth 1,614,960 1,260,149 504,661 387,719 320,295 336,695 317,031 31.15%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 8,097 5,385 3,077 3,077 3,079 27,427 5,386 7.02%
Div Payout % 4.95% 4.17% 2.59% 4.35% 0.00% 78.45% 126.32% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 1,614,960 1,260,149 504,661 387,719 320,295 336,695 317,031 31.15%
NOSH 154,246 153,864 153,860 153,856 153,988 153,742 153,898 0.03%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 5.95% 5.15% 5.35% 3.72% -0.18% 3.08% 0.40% -
ROE 10.13% 10.25% 23.55% 18.24% -0.81% 10.38% 1.34% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 1,783.94 1,630.68 1,443.92 1,234.18 938.62 737.58 691.37 17.10%
EPS 106.09 83.97 77.25 45.97 -1.70 22.74 2.77 83.54%
DPS 5.25 3.50 2.00 2.00 2.00 17.84 3.50 6.98%
NAPS 10.47 8.19 3.28 2.52 2.08 2.19 2.06 31.10%
Adjusted Per Share Value based on latest NOSH - 153,843
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 1,545.15 1,408.91 1,247.51 1,066.28 811.62 636.76 597.48 17.15%
EPS 91.89 72.55 66.74 39.72 -1.47 19.63 2.39 83.66%
DPS 4.55 3.02 1.73 1.73 1.73 15.40 3.02 7.06%
NAPS 9.0685 7.0762 2.8338 2.1772 1.7986 1.8907 1.7802 31.15%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 4.75 4.49 4.06 2.90 5.25 6.65 6.65 -
P/RPS 0.27 0.28 0.28 0.23 0.56 0.90 0.96 -19.04%
P/EPS 4.48 5.35 5.26 6.31 -309.75 29.24 240.02 -48.48%
EY 22.33 18.70 19.03 15.85 -0.32 3.42 0.42 93.85%
DY 1.11 0.78 0.49 0.69 0.38 2.68 0.53 13.10%
P/NAPS 0.45 0.55 1.24 1.15 2.52 3.04 3.23 -27.98%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 24/02/12 25/02/11 25/02/10 26/02/09 29/02/08 26/02/07 23/02/06 -
Price 4.98 5.02 4.80 2.80 3.50 6.65 6.65 -
P/RPS 0.28 0.31 0.33 0.23 0.37 0.90 0.96 -18.55%
P/EPS 4.69 5.98 6.21 6.09 -206.50 29.24 240.02 -48.08%
EY 21.30 16.73 16.09 16.42 -0.48 3.42 0.42 92.33%
DY 1.05 0.70 0.42 0.71 0.57 2.68 0.53 12.06%
P/NAPS 0.48 0.61 1.46 1.11 1.68 3.04 3.23 -27.21%

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