[ALLIANZ] YoY Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
21-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 1584.44%
YoY- -23.38%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/12/00 31/12/99 CAGR
Revenue 502,544 497,967 575,990 410,296 641,386 245,115 203,027 -0.96%
PBT 21,834 -614 23,079 36,074 50,860 -17,991 13,319 -0.52%
Tax -8,432 3,136 -5,244 -3,817 -8,761 17,991 -894 -2.36%
NP 13,402 2,522 17,835 32,257 42,099 0 12,425 -0.08%
-
NP to SH 13,402 2,522 17,835 32,257 42,099 -18,017 12,425 -0.08%
-
Tax Rate 38.62% - 22.72% 10.58% 17.23% - 6.71% -
Total Cost 489,142 495,445 558,155 378,039 599,287 245,115 190,602 -1.00%
-
Net Worth 325,828 309,098 287,512 255,226 148,940 105,193 123,945 -1.02%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/12/00 31/12/99 CAGR
Net Worth 325,828 309,098 287,512 255,226 148,940 105,193 123,945 -1.02%
NOSH 153,692 153,780 153,749 153,751 54,959 53,669 40,080 -1.42%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/12/00 31/12/99 CAGR
NP Margin 2.67% 0.51% 3.10% 7.86% 6.56% 0.00% 6.12% -
ROE 4.11% 0.82% 6.20% 12.64% 28.27% -17.13% 10.02% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/12/00 31/12/99 CAGR
RPS 326.98 323.82 374.63 266.86 1,167.02 456.71 506.55 0.46%
EPS 8.72 1.64 11.60 20.98 76.60 -33.59 31.00 1.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.12 2.01 1.87 1.66 2.71 1.96 3.0924 0.40%
Adjusted Per Share Value based on latest NOSH - 153,786
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/12/00 31/12/99 CAGR
RPS 282.20 279.63 323.44 230.39 360.16 137.64 114.01 -0.96%
EPS 7.53 1.42 10.01 18.11 23.64 -10.12 6.98 -0.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8296 1.7357 1.6145 1.4332 0.8363 0.5907 0.696 -1.02%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/12/00 31/12/99 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 04/09/01 26/12/00 - -
Price 6.65 6.65 6.65 6.65 6.65 3.90 0.00 -
P/RPS 2.03 2.05 1.78 2.49 0.00 0.85 0.00 -100.00%
P/EPS 76.26 405.49 57.33 31.70 0.00 -11.62 0.00 -100.00%
EY 1.31 0.25 1.74 3.15 0.00 -8.61 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.14 3.31 3.56 4.01 3.33 1.99 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/12/00 31/12/99 CAGR
Date 29/08/06 23/08/05 26/08/04 21/08/03 04/09/01 27/03/01 28/03/00 -
Price 6.65 6.65 6.65 6.65 6.65 6.30 6.20 -
P/RPS 2.03 2.05 1.78 2.49 0.00 1.38 1.22 -0.54%
P/EPS 76.26 405.49 57.33 31.70 0.00 -18.77 20.00 -1.42%
EY 1.31 0.25 1.74 3.15 0.00 -5.33 5.00 1.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.14 3.31 3.56 4.01 3.33 3.21 2.00 -0.48%

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