[ALLIANZ] YoY Quarter Result on 31-Dec-2010 [#4]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 20.44%
YoY- -30.63%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 931,850 849,755 736,515 663,795 618,147 489,586 489,989 11.29%
PBT 68,625 64,926 50,746 61,815 82,922 39,812 -33,321 -
Tax -20,752 -20,869 -17,478 -20,061 -22,730 -19,320 -2,094 46.50%
NP 47,873 44,057 33,268 41,754 60,192 20,492 -35,415 -
-
NP to SH 47,873 44,057 33,268 41,754 60,192 20,492 -35,415 -
-
Tax Rate 30.24% 32.14% 34.44% 32.45% 27.41% 48.53% - -
Total Cost 883,977 805,698 703,247 622,041 557,955 469,094 525,404 9.04%
-
Net Worth 2,001,065 1,818,723 1,372,592 1,260,004 504,677 387,686 319,927 35.70%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 3,973 10,191 8,096 5,384 3,077 3,076 3,076 4.35%
Div Payout % 8.30% 23.13% 24.34% 12.90% 5.11% 15.02% 0.00% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 2,001,065 1,818,723 1,372,592 1,260,004 504,677 387,686 319,927 35.70%
NOSH 158,940 156,786 154,223 153,846 153,865 153,843 153,811 0.54%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 5.14% 5.18% 4.52% 6.29% 9.74% 4.19% -7.23% -
ROE 2.39% 2.42% 2.42% 3.31% 11.93% 5.29% -11.07% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 586.29 541.98 477.56 431.47 401.75 318.24 318.56 10.69%
EPS 30.12 28.10 21.57 27.14 39.12 13.32 -23.03 -
DPS 2.50 6.50 5.25 3.50 2.00 2.00 2.00 3.78%
NAPS 12.59 11.60 8.90 8.19 3.28 2.52 2.08 34.96%
Adjusted Per Share Value based on latest NOSH - 153,846
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 523.60 477.47 413.84 372.98 347.33 275.10 275.32 11.29%
EPS 26.90 24.76 18.69 23.46 33.82 11.51 -19.90 -
DPS 2.23 5.73 4.55 3.03 1.73 1.73 1.73 4.31%
NAPS 11.2439 10.2193 7.7125 7.0799 2.8358 2.1784 1.7977 35.69%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 12.10 7.05 4.75 4.49 4.06 2.90 5.25 -
P/RPS 2.06 1.30 0.99 1.04 1.01 0.91 1.65 3.76%
P/EPS 40.17 25.09 22.02 16.54 10.38 21.77 -22.80 -
EY 2.49 3.99 4.54 6.04 9.64 4.59 -4.39 -
DY 0.21 0.92 1.11 0.78 0.49 0.69 0.38 -9.40%
P/NAPS 0.96 0.61 0.53 0.55 1.24 1.15 2.52 -14.84%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 28/02/14 22/02/13 24/02/12 25/02/11 25/02/10 26/02/09 29/02/08 -
Price 11.60 7.60 4.98 5.02 4.80 2.80 3.50 -
P/RPS 1.98 1.40 1.04 1.16 1.19 0.88 1.10 10.28%
P/EPS 38.51 27.05 23.09 18.50 12.27 21.02 -15.20 -
EY 2.60 3.70 4.33 5.41 8.15 4.76 -6.58 -
DY 0.22 0.86 1.05 0.70 0.42 0.71 0.57 -14.65%
P/NAPS 0.92 0.66 0.56 0.61 1.46 1.11 1.68 -9.54%

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