[ALLIANZ] YoY Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 1572.16%
YoY- -91.8%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Cumulative Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 1,898,867 1,445,366 1,133,965 1,064,014 1,046,930 868,172 1,031,638 10.69%
PBT 112,311 12,263 50,279 2,213 54,090 60,342 30,034 24.56%
Tax -41,583 -14,873 -15,318 2,051 -2,098 -18,297 -10,529 25.69%
NP 70,728 -2,610 34,961 4,264 51,992 42,045 19,505 23.92%
-
NP to SH 70,728 -2,610 34,961 4,264 51,992 42,045 19,505 23.92%
-
Tax Rate 37.02% 121.28% 30.47% -92.68% 3.88% 30.32% 35.06% -
Total Cost 1,828,139 1,447,976 1,099,004 1,059,750 994,938 826,127 1,012,133 10.34%
-
Net Worth 387,719 320,295 336,695 317,031 319,856 269,124 108,278 23.66%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 3,077 3,079 27,427 5,386 - - - -
Div Payout % 4.35% 0.00% 78.45% 126.32% - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 387,719 320,295 336,695 317,031 319,856 269,124 108,278 23.66%
NOSH 153,856 153,988 153,742 153,898 153,776 153,785 74,163 12.92%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 3.72% -0.18% 3.08% 0.40% 4.97% 4.84% 1.89% -
ROE 18.24% -0.81% 10.38% 1.34% 16.25% 15.62% 18.01% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 1,234.18 938.62 737.58 691.37 680.81 564.53 1,391.03 -1.97%
EPS 45.97 -1.70 22.74 2.77 33.81 27.34 26.30 9.74%
DPS 2.00 2.00 17.84 3.50 0.00 0.00 0.00 -
NAPS 2.52 2.08 2.19 2.06 2.08 1.75 1.46 9.51%
Adjusted Per Share Value based on latest NOSH - 153,563
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 1,062.19 808.51 634.32 595.19 585.63 485.64 577.08 10.69%
EPS 39.56 -1.46 19.56 2.39 29.08 23.52 10.91 23.92%
DPS 1.72 1.72 15.34 3.01 0.00 0.00 0.00 -
NAPS 2.1688 1.7917 1.8834 1.7734 1.7892 1.5054 0.6057 23.66%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 04/09/01 -
Price 2.90 5.25 6.65 6.65 6.65 6.65 6.65 -
P/RPS 0.23 0.56 0.90 0.96 0.98 1.18 0.48 -11.52%
P/EPS 6.31 -309.75 29.24 240.02 19.67 24.32 25.29 -20.63%
EY 15.85 -0.32 3.42 0.42 5.08 4.11 3.95 26.03%
DY 0.69 0.38 2.68 0.53 0.00 0.00 0.00 -
P/NAPS 1.15 2.52 3.04 3.23 3.20 3.80 4.55 -20.46%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 26/02/09 29/02/08 26/02/07 23/02/06 25/03/05 26/02/04 26/02/03 -
Price 2.80 3.50 6.65 6.65 6.65 6.65 6.65 -
P/RPS 0.23 0.37 0.90 0.96 0.98 1.18 0.48 -11.52%
P/EPS 6.09 -206.50 29.24 240.02 19.67 24.32 25.29 -21.10%
EY 16.42 -0.48 3.42 0.42 5.08 4.11 3.95 26.77%
DY 0.71 0.57 2.68 0.53 0.00 0.00 0.00 -
P/NAPS 1.11 1.68 3.04 3.23 3.20 3.80 4.55 -20.93%

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