[ALLIANZ] YoY Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -89.89%
YoY- -99.17%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 1,409,283 955,377 810,333 754,246 811,800 627,177 828,598 9.24%
PBT 72,500 45,584 35,443 -3,788 41,088 43,749 35,252 12.75%
Tax -22,261 -12,779 -10,799 4,043 -10,366 -5,841 -9,289 15.66%
NP 50,239 32,805 24,644 255 30,722 37,908 25,963 11.61%
-
NP to SH 50,239 32,805 24,644 255 30,722 37,908 25,963 11.61%
-
Tax Rate 30.70% 28.03% 30.47% - 25.23% 13.35% 26.35% -
Total Cost 1,359,044 922,572 785,689 753,991 781,078 589,269 802,635 9.16%
-
Net Worth 367,752 355,272 339,758 299,999 298,301 261,434 87,960 26.89%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 367,752 355,272 339,758 299,999 298,301 261,434 87,960 26.89%
NOSH 153,871 153,797 153,736 149,999 153,763 153,784 58,252 17.55%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 3.56% 3.43% 3.04% 0.03% 3.78% 6.04% 3.13% -
ROE 13.66% 9.23% 7.25% 0.09% 10.30% 14.50% 29.52% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 915.88 621.19 527.09 502.83 527.95 407.83 1,422.43 -7.06%
EPS 32.65 21.33 16.03 0.17 19.98 24.65 44.57 -5.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.39 2.31 2.21 2.00 1.94 1.70 1.51 7.94%
Adjusted Per Share Value based on latest NOSH - 154,217
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 791.36 536.48 455.03 423.53 455.85 352.18 465.29 9.24%
EPS 28.21 18.42 13.84 0.14 17.25 21.29 14.58 11.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0651 1.995 1.9079 1.6846 1.6751 1.468 0.4939 26.89%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 04/09/01 -
Price 3.50 6.65 6.65 6.65 6.65 6.65 6.65 -
P/RPS 0.38 1.07 1.26 1.32 1.26 1.63 0.47 -3.47%
P/EPS 10.72 31.18 41.48 3,911.77 33.28 26.98 14.92 -5.35%
EY 9.33 3.21 2.41 0.03 3.00 3.71 6.70 5.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 2.88 3.01 3.33 3.43 3.91 4.40 -16.78%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 28/11/08 28/11/07 24/11/06 29/11/05 18/11/04 20/11/03 04/09/01 -
Price 2.80 5.45 6.65 6.65 6.65 6.65 6.65 -
P/RPS 0.31 0.88 1.26 1.32 1.26 1.63 0.47 -6.69%
P/EPS 8.58 25.55 41.48 3,911.77 33.28 26.98 14.92 -8.80%
EY 11.66 3.91 2.41 0.03 3.00 3.71 6.70 9.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 2.36 3.01 3.33 3.43 3.91 4.40 -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