[ALLIANZ] YoY Quarter Result on 31-Mar-2011 [#1]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
18-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 5.85%
YoY- 90.69%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 1,016,530 862,077 739,494 653,390 626,255 488,412 398,829 16.86%
PBT 124,010 78,742 76,692 66,374 35,746 29,134 25,930 29.78%
Tax -37,793 -25,022 -23,648 -22,177 -12,568 -8,890 -8,246 28.86%
NP 86,217 53,720 53,044 44,197 23,178 20,244 17,684 30.20%
-
NP to SH 86,217 53,720 53,044 44,197 23,178 20,244 17,684 30.20%
-
Tax Rate 30.48% 31.78% 30.84% 33.41% 35.16% 30.51% 31.80% -
Total Cost 930,313 808,357 686,450 609,193 603,077 468,168 381,145 16.02%
-
Net Worth 2,086,314 1,893,292 1,688,332 1,231,174 534,048 421,493 337,057 35.48%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 2,086,314 1,893,292 1,688,332 1,231,174 534,048 421,493 337,057 35.48%
NOSH 162,612 158,700 156,471 153,896 153,904 153,829 153,907 0.92%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 8.48% 6.23% 7.17% 6.76% 3.70% 4.14% 4.43% -
ROE 4.13% 2.84% 3.14% 3.59% 4.34% 4.80% 5.25% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 625.13 543.21 472.60 424.56 406.91 317.50 259.14 15.80%
EPS 53.02 33.85 33.90 28.72 15.06 13.16 11.49 29.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 12.83 11.93 10.79 8.00 3.47 2.74 2.19 34.24%
Adjusted Per Share Value based on latest NOSH - 153,896
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 570.82 484.09 415.25 366.90 351.66 274.26 223.96 16.86%
EPS 48.41 30.17 29.79 24.82 13.02 11.37 9.93 30.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.7154 10.6315 9.4806 6.9135 2.9989 2.3668 1.8927 35.48%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 10.26 8.39 4.70 4.86 5.40 3.32 3.00 -
P/RPS 1.64 1.54 0.99 1.14 1.33 1.05 1.16 5.93%
P/EPS 19.35 24.79 13.86 16.92 35.86 25.23 26.11 -4.86%
EY 5.17 4.03 7.21 5.91 2.79 3.96 3.83 5.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.70 0.44 0.61 1.56 1.21 1.37 -8.57%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 28/05/14 17/05/13 24/05/12 18/05/11 26/05/10 20/05/09 26/05/08 -
Price 10.40 9.50 4.54 5.10 4.82 3.60 3.80 -
P/RPS 1.66 1.75 0.96 1.20 1.18 1.13 1.47 2.04%
P/EPS 19.62 28.06 13.39 17.76 32.01 27.36 33.07 -8.32%
EY 5.10 3.56 7.47 5.63 3.12 3.66 3.02 9.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.80 0.42 0.64 1.39 1.31 1.74 -11.95%

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