[ALLIANZ] YoY Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 240.99%
YoY- 226.79%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 1,953,648 1,595,316 1,108,904 907,408 856,668 1,296,812 875,724 14.29%
PBT 116,536 103,720 16,872 44,368 -12,864 41,536 10,680 48.87%
Tax -35,560 -32,984 -4,972 -29,828 1,396 -7,808 -3,020 50.77%
NP 80,976 70,736 11,900 14,540 -11,468 33,728 7,660 48.09%
-
NP to SH 80,976 70,736 11,900 14,540 -11,468 33,728 7,660 48.09%
-
Tax Rate 30.51% 31.80% 29.47% 67.23% - 18.80% 28.28% -
Total Cost 1,872,672 1,524,580 1,097,004 892,868 868,136 1,263,084 868,064 13.65%
-
Net Worth 421,493 337,057 340,660 320,372 319,069 276,963 225,204 11.00%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 421,493 337,057 340,660 320,372 319,069 276,963 225,204 11.00%
NOSH 153,829 153,907 154,145 154,025 154,139 153,868 153,200 0.06%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 4.14% 4.43% 1.07% 1.60% -1.34% 2.60% 0.87% -
ROE 19.21% 20.99% 3.49% 4.54% -3.59% 12.18% 3.40% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 1,270.01 1,036.54 719.39 589.13 555.77 842.80 571.62 14.21%
EPS 52.64 45.96 7.72 9.44 -7.44 21.92 5.00 47.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.74 2.19 2.21 2.08 2.07 1.80 1.47 10.92%
Adjusted Per Share Value based on latest NOSH - 154,025
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 1,087.96 888.41 617.54 505.32 477.07 722.18 487.68 14.29%
EPS 45.09 39.39 6.63 8.10 -6.39 18.78 4.27 48.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3472 1.877 1.8971 1.7841 1.7769 1.5424 1.2541 11.00%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 3.32 3.00 6.65 6.65 6.65 6.65 6.65 -
P/RPS 0.26 0.29 0.92 1.13 1.20 0.79 1.16 -22.04%
P/EPS 6.31 6.53 86.14 70.44 -89.38 30.34 133.00 -39.80%
EY 15.86 15.32 1.16 1.42 -1.12 3.30 0.75 66.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.37 3.01 3.20 3.21 3.69 4.52 -19.70%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 20/05/09 26/05/08 29/05/07 31/05/06 30/05/05 28/05/04 29/05/03 -
Price 3.60 3.80 6.65 6.65 6.65 6.65 6.65 -
P/RPS 0.28 0.37 0.92 1.13 1.20 0.79 1.16 -21.07%
P/EPS 6.84 8.27 86.14 70.44 -89.38 30.34 133.00 -38.99%
EY 14.62 12.09 1.16 1.42 -1.12 3.30 0.75 63.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.74 3.01 3.20 3.21 3.69 4.52 -18.63%

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