[ALLIANZ] YoY Quarter Result on 31-Dec-2008 [#4]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -12.36%
YoY- 157.86%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 736,515 663,795 618,147 489,586 489,989 323,632 309,768 15.52%
PBT 50,746 61,815 82,922 39,812 -33,321 14,837 6,000 42.71%
Tax -17,478 -20,061 -22,730 -19,320 -2,094 -4,519 -1,992 43.59%
NP 33,268 41,754 60,192 20,492 -35,415 10,318 4,008 42.26%
-
NP to SH 33,268 41,754 60,192 20,492 -35,415 10,318 4,008 42.26%
-
Tax Rate 34.44% 32.45% 27.41% 48.53% - 30.46% 33.20% -
Total Cost 703,247 622,041 557,955 469,094 525,404 313,314 305,760 14.88%
-
Net Worth 1,372,592 1,260,004 504,677 387,686 319,927 336,724 316,340 27.69%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 8,096 5,384 3,077 3,076 3,076 13,930 5,374 7.06%
Div Payout % 24.34% 12.90% 5.11% 15.02% 0.00% 135.01% 134.10% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 1,372,592 1,260,004 504,677 387,686 319,927 336,724 316,340 27.69%
NOSH 154,223 153,846 153,865 153,843 153,811 153,755 153,563 0.07%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 4.52% 6.29% 9.74% 4.19% -7.23% 3.19% 1.29% -
ROE 2.42% 3.31% 11.93% 5.29% -11.07% 3.06% 1.27% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 477.56 431.47 401.75 318.24 318.56 210.48 201.72 15.43%
EPS 21.57 27.14 39.12 13.32 -23.03 6.71 2.61 42.16%
DPS 5.25 3.50 2.00 2.00 2.00 9.06 3.50 6.98%
NAPS 8.90 8.19 3.28 2.52 2.08 2.19 2.06 27.60%
Adjusted Per Share Value based on latest NOSH - 153,843
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 410.16 369.66 344.24 272.64 272.87 180.23 172.51 15.52%
EPS 18.53 23.25 33.52 11.41 -19.72 5.75 2.23 42.29%
DPS 4.51 3.00 1.71 1.71 1.71 7.76 2.99 7.08%
NAPS 7.6438 7.0168 2.8105 2.159 1.7816 1.8752 1.7617 27.69%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 4.75 4.49 4.06 2.90 5.25 6.65 6.65 -
P/RPS 0.99 1.04 1.01 0.91 1.65 3.16 3.30 -18.17%
P/EPS 22.02 16.54 10.38 21.77 -22.80 99.10 254.79 -33.49%
EY 4.54 6.04 9.64 4.59 -4.39 1.01 0.39 50.51%
DY 1.11 0.78 0.49 0.69 0.38 1.36 0.53 13.10%
P/NAPS 0.53 0.55 1.24 1.15 2.52 3.04 3.23 -25.99%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 24/02/12 25/02/11 25/02/10 26/02/09 29/02/08 26/02/07 23/02/06 -
Price 4.98 5.02 4.80 2.80 3.50 6.65 6.65 -
P/RPS 1.04 1.16 1.19 0.88 1.10 3.16 3.30 -17.49%
P/EPS 23.09 18.50 12.27 21.02 -15.20 99.10 254.79 -32.96%
EY 4.33 5.41 8.15 4.76 -6.58 1.01 0.39 49.33%
DY 1.05 0.70 0.42 0.71 0.57 1.36 0.53 12.06%
P/NAPS 0.56 0.61 1.46 1.11 1.68 3.04 3.23 -25.31%

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