[ALLIANZ] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 51.3%
YoY- -1.06%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 786,593 687,309 607,049 589,063 512,200 363,884 307,789 16.91%
PBT 71,927 70,287 50,379 39,603 32,386 18,979 13,609 31.94%
Tax -18,806 -25,434 -15,712 -16,471 -9,005 -5,274 -2,367 41.21%
NP 53,121 44,853 34,667 23,132 23,381 13,705 11,242 29.50%
-
NP to SH 53,121 44,853 34,667 23,132 23,381 13,705 11,242 29.50%
-
Tax Rate 26.15% 36.19% 31.19% 41.59% 27.81% 27.79% 17.39% -
Total Cost 733,472 642,456 572,382 565,931 488,819 350,179 296,547 16.27%
-
Net Worth 1,786,383 1,231,240 1,214,037 444,786 367,635 355,314 339,874 31.82%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 1,786,383 1,231,240 1,214,037 444,786 367,635 355,314 339,874 31.82%
NOSH 156,837 153,905 153,870 153,905 153,822 153,815 153,789 0.32%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 6.75% 6.53% 5.71% 3.93% 4.56% 3.77% 3.65% -
ROE 2.97% 3.64% 2.86% 5.20% 6.36% 3.86% 3.31% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 501.53 446.58 394.52 382.74 332.98 236.57 200.14 16.52%
EPS 33.87 29.15 22.53 15.03 15.20 8.91 7.31 29.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.39 8.00 7.89 2.89 2.39 2.31 2.21 31.39%
Adjusted Per Share Value based on latest NOSH - 153,905
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 441.98 386.20 341.10 330.99 287.80 204.46 172.95 16.91%
EPS 29.85 25.20 19.48 13.00 13.14 7.70 6.32 29.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.0376 6.9183 6.8216 2.4992 2.0657 1.9965 1.9097 31.82%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 6.20 4.51 4.18 4.90 3.50 6.65 6.65 -
P/RPS 1.24 1.01 1.06 1.28 1.05 2.81 3.32 -15.12%
P/EPS 18.31 15.48 18.55 32.60 23.03 74.64 90.97 -23.42%
EY 5.46 6.46 5.39 3.07 4.34 1.34 1.10 30.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.56 0.53 1.70 1.46 2.88 3.01 -24.88%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 23/11/12 18/11/11 24/11/10 23/11/09 28/11/08 28/11/07 24/11/06 -
Price 7.69 4.55 4.09 4.70 2.80 5.45 6.65 -
P/RPS 1.53 1.02 1.04 1.23 0.84 2.30 3.32 -12.10%
P/EPS 22.70 15.61 18.15 31.27 18.42 61.17 90.97 -20.63%
EY 4.40 6.41 5.51 3.20 5.43 1.63 1.10 25.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.57 0.52 1.63 1.17 2.36 3.01 -21.94%

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