[ALLIANZ] YoY Quarter Result on 30-Jun-2006 [#2]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 168.69%
YoY- 81.24%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 525,994 498,254 314,267 275,692 283,800 251,787 191,365 18.33%
PBT 25,310 14,183 22,387 10,742 2,602 12,695 33,404 -4.51%
Tax -10,021 -5,010 -6,262 -975 2,787 -3,292 -3,062 21.82%
NP 15,289 9,173 16,125 9,767 5,389 9,403 30,342 -10.78%
-
NP to SH 15,289 9,173 16,125 9,767 5,389 9,403 30,342 -10.78%
-
Tax Rate 39.59% 35.32% 27.97% 9.08% -107.11% 25.93% 9.17% -
Total Cost 510,705 489,081 298,142 265,925 278,411 242,384 161,023 21.19%
-
Net Worth 430,704 344,757 342,790 326,079 309,482 287,313 255,284 9.09%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 430,704 344,757 342,790 326,079 309,482 287,313 255,284 9.09%
NOSH 153,822 153,909 153,717 153,811 153,971 153,643 153,786 0.00%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 2.91% 1.84% 5.13% 3.54% 1.90% 3.73% 15.86% -
ROE 3.55% 2.66% 4.70% 3.00% 1.74% 3.27% 11.89% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 341.95 323.73 204.44 179.24 184.32 163.88 124.44 18.33%
EPS 9.94 5.96 10.49 6.35 3.50 6.12 19.73 -10.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.80 2.24 2.23 2.12 2.01 1.87 1.66 9.09%
Adjusted Per Share Value based on latest NOSH - 153,811
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 295.36 279.79 176.47 154.81 159.36 141.39 107.46 18.33%
EPS 8.59 5.15 9.05 5.48 3.03 5.28 17.04 -10.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4185 1.9359 1.9249 1.831 1.7378 1.6134 1.4335 9.09%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 4.08 3.56 6.65 6.65 6.65 6.65 6.65 -
P/RPS 1.19 1.10 3.25 3.71 3.61 4.06 5.34 -22.11%
P/EPS 41.05 59.73 63.39 104.72 190.00 108.66 33.71 3.33%
EY 2.44 1.67 1.58 0.95 0.53 0.92 2.97 -3.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.59 2.98 3.14 3.31 3.56 4.01 -15.48%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 26/08/09 28/08/08 29/08/07 29/08/06 23/08/05 26/08/04 21/08/03 -
Price 4.60 3.50 6.65 6.65 6.65 6.65 6.65 -
P/RPS 1.35 1.08 3.25 3.71 3.61 4.06 5.34 -20.46%
P/EPS 46.28 58.72 63.39 104.72 190.00 108.66 33.71 5.41%
EY 2.16 1.70 1.58 0.95 0.53 0.92 2.97 -5.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 1.56 2.98 3.14 3.31 3.56 4.01 -13.83%

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