[ALLIANZ] YoY Quarter Result on 30-Jun-2009 [#2]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -24.48%
YoY- 66.67%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 771,757 674,450 611,938 525,994 498,254 314,267 275,692 18.69%
PBT 84,234 61,384 43,610 25,310 14,183 22,387 10,742 40.90%
Tax -26,851 -20,066 -14,009 -10,021 -5,010 -6,262 -975 73.68%
NP 57,383 41,318 29,601 15,289 9,173 16,125 9,767 34.29%
-
NP to SH 57,383 41,318 29,601 15,289 9,173 16,125 9,767 34.29%
-
Tax Rate 31.88% 32.69% 32.12% 39.59% 35.32% 27.97% 9.08% -
Total Cost 714,374 633,132 582,337 510,705 489,081 298,142 265,925 17.88%
-
Net Worth 1,744,806 1,230,847 563,095 430,704 344,757 342,790 326,079 32.21%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 1,744,806 1,230,847 563,095 430,704 344,757 342,790 326,079 32.21%
NOSH 156,484 153,855 153,851 153,822 153,909 153,717 153,811 0.28%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 7.44% 6.13% 4.84% 2.91% 1.84% 5.13% 3.54% -
ROE 3.29% 3.36% 5.26% 3.55% 2.66% 4.70% 3.00% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 493.18 438.36 397.75 341.95 323.73 204.44 179.24 18.35%
EPS 36.67 26.85 19.24 9.94 5.96 10.49 6.35 33.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.15 8.00 3.66 2.80 2.24 2.23 2.12 31.83%
Adjusted Per Share Value based on latest NOSH - 153,822
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 429.78 375.59 340.78 292.92 277.47 175.01 153.53 18.69%
EPS 31.96 23.01 16.48 8.51 5.11 8.98 5.44 34.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.7166 6.8544 3.1358 2.3985 1.9199 1.909 1.8159 32.21%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 5.04 5.01 4.70 4.08 3.56 6.65 6.65 -
P/RPS 1.02 1.14 1.18 1.19 1.10 3.25 3.71 -19.34%
P/EPS 13.74 18.66 24.43 41.05 59.73 63.39 104.72 -28.69%
EY 7.28 5.36 4.09 2.44 1.67 1.58 0.95 40.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.63 1.28 1.46 1.59 2.98 3.14 -27.63%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 17/08/12 16/08/11 25/08/10 26/08/09 28/08/08 29/08/07 29/08/06 -
Price 6.37 4.70 4.16 4.60 3.50 6.65 6.65 -
P/RPS 1.29 1.07 1.05 1.35 1.08 3.25 3.71 -16.13%
P/EPS 17.37 17.50 21.62 46.28 58.72 63.39 104.72 -25.85%
EY 5.76 5.71 4.63 2.16 1.70 1.58 0.95 34.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.59 1.14 1.64 1.56 2.98 3.14 -24.73%

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