[ALLIANZ] YoY Quarter Result on 31-Dec-2004 [#4]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
25-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 65.05%
YoY- 414.14%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/06/00 CAGR
Revenue 489,989 323,632 309,768 235,130 240,995 203,040 108,716 22.20%
PBT -33,321 14,837 6,000 13,002 16,593 -5,218 11,910 -
Tax -2,094 -4,519 -1,992 8,268 -12,456 -1,240 -1,750 2.41%
NP -35,415 10,318 4,008 21,270 4,137 -6,458 10,160 -
-
NP to SH -35,415 10,318 4,008 21,270 4,137 -6,458 10,160 -
-
Tax Rate - 30.46% 33.20% -63.59% 75.07% - 14.69% -
Total Cost 525,404 313,314 305,760 213,860 236,858 209,498 98,556 24.97%
-
Net Worth 319,927 336,724 316,340 319,895 269,135 108,251 123,654 13.49%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/06/00 CAGR
Div 3,076 13,930 5,374 - - - - -
Div Payout % 0.00% 135.01% 134.10% - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/06/00 CAGR
Net Worth 319,927 336,724 316,340 319,895 269,135 108,251 123,654 13.49%
NOSH 153,811 153,755 153,563 153,796 153,791 74,144 53,530 15.09%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/06/00 CAGR
NP Margin -7.23% 3.19% 1.29% 9.05% 1.72% -3.18% 9.35% -
ROE -11.07% 3.06% 1.27% 6.65% 1.54% -5.97% 8.22% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/06/00 CAGR
RPS 318.56 210.48 201.72 152.88 156.70 273.84 203.09 6.18%
EPS -23.03 6.71 2.61 13.83 2.69 -8.71 18.98 -
DPS 2.00 9.06 3.50 0.00 0.00 0.00 0.00 -
NAPS 2.08 2.19 2.06 2.08 1.75 1.46 2.31 -1.38%
Adjusted Per Share Value based on latest NOSH - 153,796
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/06/00 CAGR
RPS 275.15 181.73 173.95 132.03 135.33 114.01 61.05 22.20%
EPS -19.89 5.79 2.25 11.94 2.32 -3.63 5.71 -
DPS 1.73 7.82 3.02 0.00 0.00 0.00 0.00 -
NAPS 1.7965 1.8908 1.7764 1.7963 1.5113 0.6079 0.6944 13.49%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/06/00 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 04/09/01 30/06/00 -
Price 5.25 6.65 6.65 6.65 6.65 6.65 5.35 -
P/RPS 1.65 3.16 3.30 4.35 4.24 2.43 2.63 -6.02%
P/EPS -22.80 99.10 254.79 48.08 247.21 -76.35 28.19 -
EY -4.39 1.01 0.39 2.08 0.40 -1.31 3.55 -
DY 0.38 1.36 0.53 0.00 0.00 0.00 0.00 -
P/NAPS 2.52 3.04 3.23 3.20 3.80 4.55 2.32 1.10%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/06/00 CAGR
Date 29/02/08 26/02/07 23/02/06 25/03/05 26/02/04 26/02/03 25/08/00 -
Price 3.50 6.65 6.65 6.65 6.65 6.65 5.80 -
P/RPS 1.10 3.16 3.30 4.35 4.24 2.43 2.86 -11.95%
P/EPS -15.20 99.10 254.79 48.08 247.21 -76.35 30.56 -
EY -6.58 1.01 0.39 2.08 0.40 -1.31 3.27 -
DY 0.57 1.36 0.53 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 3.04 3.23 3.20 3.80 4.55 2.51 -5.20%

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