[ALLIANZ] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -22.0%
YoY- 14.49%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 3,448,308 2,957,976 2,613,560 2,505,020 1,953,648 1,595,316 1,108,904 20.79%
PBT 314,968 306,768 265,496 142,984 116,536 103,720 16,872 62.80%
Tax -100,088 -94,592 -88,708 -50,272 -35,560 -32,984 -4,972 64.85%
NP 214,880 212,176 176,788 92,712 80,976 70,736 11,900 61.90%
-
NP to SH 214,880 212,176 176,788 92,712 80,976 70,736 11,900 61.90%
-
Tax Rate 31.78% 30.84% 33.41% 35.16% 30.51% 31.80% 29.47% -
Total Cost 3,233,428 2,745,800 2,436,772 2,412,308 1,872,672 1,524,580 1,097,004 19.72%
-
Net Worth 1,893,292 1,688,332 1,231,174 534,048 421,493 337,057 340,660 33.05%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 1,893,292 1,688,332 1,231,174 534,048 421,493 337,057 340,660 33.05%
NOSH 158,700 156,471 153,896 153,904 153,829 153,907 154,145 0.48%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 6.23% 7.17% 6.76% 3.70% 4.14% 4.43% 1.07% -
ROE 11.35% 12.57% 14.36% 17.36% 19.21% 20.99% 3.49% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 2,172.84 1,890.42 1,698.26 1,627.65 1,270.01 1,036.54 719.39 20.20%
EPS 135.40 135.60 114.88 60.24 52.64 45.96 7.72 61.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.93 10.79 8.00 3.47 2.74 2.19 2.21 32.41%
Adjusted Per Share Value based on latest NOSH - 153,904
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 1,936.34 1,661.00 1,467.60 1,406.65 1,097.04 895.82 622.69 20.79%
EPS 120.66 119.14 99.27 52.06 45.47 39.72 6.68 61.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.6315 9.4806 6.9135 2.9989 2.3668 1.8927 1.9129 33.05%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 8.39 4.70 4.86 5.40 3.32 3.00 6.65 -
P/RPS 0.39 0.25 0.29 0.33 0.26 0.29 0.92 -13.31%
P/EPS 6.20 3.47 4.23 8.96 6.31 6.53 86.14 -35.47%
EY 16.14 28.85 23.64 11.16 15.86 15.32 1.16 55.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.44 0.61 1.56 1.21 1.37 3.01 -21.56%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 17/05/13 24/05/12 18/05/11 26/05/10 20/05/09 26/05/08 29/05/07 -
Price 9.50 4.54 5.10 4.82 3.60 3.80 6.65 -
P/RPS 0.44 0.24 0.30 0.30 0.28 0.37 0.92 -11.55%
P/EPS 7.02 3.35 4.44 8.00 6.84 8.27 86.14 -34.13%
EY 14.25 29.87 22.52 12.50 14.62 12.09 1.16 51.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.42 0.64 1.39 1.31 1.74 3.01 -19.79%

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