[ALLIANZ] YoY Quarter Result on 31-Dec-2005 [#4]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 276.8%
YoY- -81.16%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 489,586 489,989 323,632 309,768 235,130 240,995 203,040 15.78%
PBT 39,812 -33,321 14,837 6,000 13,002 16,593 -5,218 -
Tax -19,320 -2,094 -4,519 -1,992 8,268 -12,456 -1,240 57.97%
NP 20,492 -35,415 10,318 4,008 21,270 4,137 -6,458 -
-
NP to SH 20,492 -35,415 10,318 4,008 21,270 4,137 -6,458 -
-
Tax Rate 48.53% - 30.46% 33.20% -63.59% 75.07% - -
Total Cost 469,094 525,404 313,314 305,760 213,860 236,858 209,498 14.36%
-
Net Worth 387,686 319,927 336,724 316,340 319,895 269,135 108,251 23.66%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 3,076 3,076 13,930 5,374 - - - -
Div Payout % 15.02% 0.00% 135.01% 134.10% - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 387,686 319,927 336,724 316,340 319,895 269,135 108,251 23.66%
NOSH 153,843 153,811 153,755 153,563 153,796 153,791 74,144 12.92%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 4.19% -7.23% 3.19% 1.29% 9.05% 1.72% -3.18% -
ROE 5.29% -11.07% 3.06% 1.27% 6.65% 1.54% -5.97% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 318.24 318.56 210.48 201.72 152.88 156.70 273.84 2.53%
EPS 13.32 -23.03 6.71 2.61 13.83 2.69 -8.71 -
DPS 2.00 2.00 9.06 3.50 0.00 0.00 0.00 -
NAPS 2.52 2.08 2.19 2.06 2.08 1.75 1.46 9.51%
Adjusted Per Share Value based on latest NOSH - 153,563
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 272.64 272.87 180.23 172.51 130.94 134.21 113.07 15.78%
EPS 11.41 -19.72 5.75 2.23 11.85 2.30 -3.60 -
DPS 1.71 1.71 7.76 2.99 0.00 0.00 0.00 -
NAPS 2.159 1.7816 1.8752 1.7617 1.7815 1.4988 0.6028 23.66%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 04/09/01 -
Price 2.90 5.25 6.65 6.65 6.65 6.65 6.65 -
P/RPS 0.91 1.65 3.16 3.30 4.35 4.24 2.43 -15.08%
P/EPS 21.77 -22.80 99.10 254.79 48.08 247.21 -76.35 -
EY 4.59 -4.39 1.01 0.39 2.08 0.40 -1.31 -
DY 0.69 0.38 1.36 0.53 0.00 0.00 0.00 -
P/NAPS 1.15 2.52 3.04 3.23 3.20 3.80 4.55 -20.46%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 26/02/09 29/02/08 26/02/07 23/02/06 25/03/05 26/02/04 26/02/03 -
Price 2.80 3.50 6.65 6.65 6.65 6.65 6.65 -
P/RPS 0.88 1.10 3.16 3.30 4.35 4.24 2.43 -15.56%
P/EPS 21.02 -15.20 99.10 254.79 48.08 247.21 -76.35 -
EY 4.76 -6.58 1.01 0.39 2.08 0.40 -1.31 -
DY 0.71 0.57 1.36 0.53 0.00 0.00 0.00 -
P/NAPS 1.11 1.68 3.04 3.23 3.20 3.80 4.55 -20.93%

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