[ALLIANZ] YoY Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 47.75%
YoY- 8.7%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Cumulative Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 3,649,389 3,147,599 2,751,664 2,509,037 2,221,616 1,898,867 1,445,366 16.67%
PBT 339,231 297,779 248,791 191,550 176,969 112,311 12,263 73.81%
Tax -101,310 -90,174 -85,155 -62,350 -58,112 -41,583 -14,873 37.64%
NP 237,921 207,605 163,636 129,200 118,857 70,728 -2,610 -
-
NP to SH 237,921 207,605 163,636 129,200 118,857 70,728 -2,610 -
-
Tax Rate 29.86% 30.28% 34.23% 32.55% 32.84% 37.02% 121.28% -
Total Cost 3,411,468 2,939,994 2,588,028 2,379,837 2,102,759 1,828,139 1,447,976 15.33%
-
Net Worth 2,007,119 1,821,509 1,614,960 1,260,149 504,661 387,719 320,295 35.74%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 3,985 10,206 8,097 5,385 3,077 3,077 3,079 4.38%
Div Payout % 1.68% 4.92% 4.95% 4.17% 2.59% 4.35% 0.00% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 2,007,119 1,821,509 1,614,960 1,260,149 504,661 387,719 320,295 35.74%
NOSH 159,421 157,026 154,246 153,864 153,860 153,856 153,988 0.57%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 6.52% 6.60% 5.95% 5.15% 5.35% 3.72% -0.18% -
ROE 11.85% 11.40% 10.13% 10.25% 23.55% 18.24% -0.81% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 2,289.14 2,004.50 1,783.94 1,630.68 1,443.92 1,234.18 938.62 16.00%
EPS 149.24 132.21 106.09 83.97 77.25 45.97 -1.70 -
DPS 2.50 6.50 5.25 3.50 2.00 2.00 2.00 3.78%
NAPS 12.59 11.60 10.47 8.19 3.28 2.52 2.08 34.96%
Adjusted Per Share Value based on latest NOSH - 153,846
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 2,049.25 1,767.48 1,545.15 1,408.91 1,247.51 1,066.28 811.62 16.67%
EPS 133.60 116.58 91.89 72.55 66.74 39.72 -1.47 -
DPS 2.24 5.73 4.55 3.02 1.73 1.73 1.73 4.39%
NAPS 11.2706 10.2284 9.0685 7.0762 2.8338 2.1772 1.7986 35.74%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 12.10 7.05 4.75 4.49 4.06 2.90 5.25 -
P/RPS 0.53 0.35 0.27 0.28 0.28 0.23 0.56 -0.91%
P/EPS 8.11 5.33 4.48 5.35 5.26 6.31 -309.75 -
EY 12.33 18.75 22.33 18.70 19.03 15.85 -0.32 -
DY 0.21 0.92 1.11 0.78 0.49 0.69 0.38 -9.40%
P/NAPS 0.96 0.61 0.45 0.55 1.24 1.15 2.52 -14.84%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 28/02/14 22/02/13 24/02/12 25/02/11 25/02/10 26/02/09 29/02/08 -
Price 11.60 7.60 4.98 5.02 4.80 2.80 3.50 -
P/RPS 0.51 0.38 0.28 0.31 0.33 0.23 0.37 5.48%
P/EPS 7.77 5.75 4.69 5.98 6.21 6.09 -206.50 -
EY 12.87 17.40 21.30 16.73 16.09 16.42 -0.48 -
DY 0.22 0.86 1.05 0.70 0.42 0.71 0.57 -14.65%
P/NAPS 0.92 0.66 0.48 0.61 1.46 1.11 1.68 -9.54%

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