[ALLIANZ] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 160.21%
YoY- 193.73%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 849,755 736,515 663,795 618,147 489,586 489,989 323,632 17.43%
PBT 64,926 50,746 61,815 82,922 39,812 -33,321 14,837 27.86%
Tax -20,869 -17,478 -20,061 -22,730 -19,320 -2,094 -4,519 29.01%
NP 44,057 33,268 41,754 60,192 20,492 -35,415 10,318 27.34%
-
NP to SH 44,057 33,268 41,754 60,192 20,492 -35,415 10,318 27.34%
-
Tax Rate 32.14% 34.44% 32.45% 27.41% 48.53% - 30.46% -
Total Cost 805,698 703,247 622,041 557,955 469,094 525,404 313,314 17.03%
-
Net Worth 1,818,723 1,372,592 1,260,004 504,677 387,686 319,927 336,724 32.42%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 10,191 8,096 5,384 3,077 3,076 3,076 13,930 -5.07%
Div Payout % 23.13% 24.34% 12.90% 5.11% 15.02% 0.00% 135.01% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 1,818,723 1,372,592 1,260,004 504,677 387,686 319,927 336,724 32.42%
NOSH 156,786 154,223 153,846 153,865 153,843 153,811 153,755 0.32%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 5.18% 4.52% 6.29% 9.74% 4.19% -7.23% 3.19% -
ROE 2.42% 2.42% 3.31% 11.93% 5.29% -11.07% 3.06% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 541.98 477.56 431.47 401.75 318.24 318.56 210.48 17.05%
EPS 28.10 21.57 27.14 39.12 13.32 -23.03 6.71 26.93%
DPS 6.50 5.25 3.50 2.00 2.00 2.00 9.06 -5.37%
NAPS 11.60 8.90 8.19 3.28 2.52 2.08 2.19 31.99%
Adjusted Per Share Value based on latest NOSH - 153,865
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 473.22 410.16 369.66 344.24 272.64 272.87 180.23 17.43%
EPS 24.53 18.53 23.25 33.52 11.41 -19.72 5.75 27.32%
DPS 5.68 4.51 3.00 1.71 1.71 1.71 7.76 -5.06%
NAPS 10.1283 7.6438 7.0168 2.8105 2.159 1.7816 1.8752 32.42%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 7.05 4.75 4.49 4.06 2.90 5.25 6.65 -
P/RPS 1.30 0.99 1.04 1.01 0.91 1.65 3.16 -13.74%
P/EPS 25.09 22.02 16.54 10.38 21.77 -22.80 99.10 -20.44%
EY 3.99 4.54 6.04 9.64 4.59 -4.39 1.01 25.70%
DY 0.92 1.11 0.78 0.49 0.69 0.38 1.36 -6.30%
P/NAPS 0.61 0.53 0.55 1.24 1.15 2.52 3.04 -23.46%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 22/02/13 24/02/12 25/02/11 25/02/10 26/02/09 29/02/08 26/02/07 -
Price 7.60 4.98 5.02 4.80 2.80 3.50 6.65 -
P/RPS 1.40 1.04 1.16 1.19 0.88 1.10 3.16 -12.67%
P/EPS 27.05 23.09 18.50 12.27 21.02 -15.20 99.10 -19.44%
EY 3.70 4.33 5.41 8.15 4.76 -6.58 1.01 24.13%
DY 0.86 1.05 0.70 0.42 0.71 0.57 1.36 -7.34%
P/NAPS 0.66 0.56 0.61 1.46 1.11 1.68 3.04 -22.45%

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