[ALLIANZ] YoY Quarter Result on 30-Jun-2004 [#2]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 11.52%
YoY- -69.01%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/12/00 CAGR
Revenue 314,267 275,692 283,800 251,787 191,365 172,171 124,432 15.32%
PBT 22,387 10,742 2,602 12,695 33,404 9,126 -7,818 -
Tax -6,262 -975 2,787 -3,292 -3,062 -4,645 7,818 -
NP 16,125 9,767 5,389 9,403 30,342 4,481 0 -
-
NP to SH 16,125 9,767 5,389 9,403 30,342 4,481 -7,735 -
-
Tax Rate 27.97% 9.08% -107.11% 25.93% 9.17% 50.90% - -
Total Cost 298,142 265,925 278,411 242,384 161,023 167,690 124,432 14.39%
-
Net Worth 342,790 326,079 309,482 287,313 255,284 149,000 105,208 19.93%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/12/00 CAGR
Net Worth 342,790 326,079 309,482 287,313 255,284 149,000 105,208 19.93%
NOSH 153,717 153,811 153,971 153,643 153,786 54,981 53,678 17.57%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/12/00 CAGR
NP Margin 5.13% 3.54% 1.90% 3.73% 15.86% 2.60% 0.00% -
ROE 4.70% 3.00% 1.74% 3.27% 11.89% 3.01% -7.35% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/12/00 CAGR
RPS 204.44 179.24 184.32 163.88 124.44 313.14 231.81 -1.91%
EPS 10.49 6.35 3.50 6.12 19.73 8.15 -14.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.23 2.12 2.01 1.87 1.66 2.71 1.96 2.00%
Adjusted Per Share Value based on latest NOSH - 153,643
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/12/00 CAGR
RPS 175.01 153.53 158.04 140.22 106.57 95.88 69.29 15.32%
EPS 8.98 5.44 3.00 5.24 16.90 2.50 -4.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.909 1.8159 1.7235 1.60 1.4217 0.8298 0.5859 19.93%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/12/00 CAGR
Date 29/06/07 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 6.65 3.90 -
P/RPS 3.25 3.71 3.61 4.06 5.34 0.00 1.68 10.68%
P/EPS 63.39 104.72 190.00 108.66 33.71 0.00 -27.06 -
EY 1.58 0.95 0.53 0.92 2.97 0.00 -3.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.98 3.14 3.31 3.56 4.01 3.33 1.99 6.41%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/12/00 CAGR
Date 29/08/07 29/08/06 23/08/05 26/08/04 21/08/03 04/09/01 27/03/01 -
Price 6.65 6.65 6.65 6.65 6.65 6.65 6.30 -
P/RPS 3.25 3.71 3.61 4.06 5.34 0.00 2.72 2.77%
P/EPS 63.39 104.72 190.00 108.66 33.71 0.00 -43.72 -
EY 1.58 0.95 0.53 0.92 2.97 0.00 -2.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.98 3.14 3.31 3.56 4.01 3.33 3.21 -1.13%

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