[ALLIANZ] YoY TTM Result on 30-Sep-2006 [#3]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
24-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 89.21%
YoY- 33.11%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 2,093,055 1,899,272 1,279,009 1,120,101 989,826 1,052,795 830,217 16.64%
PBT 133,859 39,178 60,421 41,443 9,214 57,681 38,531 23.04%
Tax -54,702 -24,355 -17,298 -12,791 12,311 -22,822 -7,081 40.55%
NP 79,157 14,823 43,123 28,652 21,525 34,859 31,450 16.61%
-
NP to SH 79,157 14,823 43,123 28,652 21,525 34,859 31,450 16.61%
-
Tax Rate 40.87% 62.16% 28.63% 30.86% -133.61% 39.57% 18.38% -
Total Cost 2,013,898 1,884,449 1,235,886 1,091,449 968,301 1,017,936 798,767 16.64%
-
Net Worth 444,786 367,635 355,314 339,874 308,435 298,338 261,051 9.27%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 3,076 3,076 13,930 5,374 19,224 - - -
Div Payout % 3.89% 20.75% 32.30% 18.76% 89.31% - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 444,786 367,635 355,314 339,874 308,435 298,338 261,051 9.27%
NOSH 153,905 153,822 153,815 153,789 154,217 153,782 153,559 0.03%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 3.78% 0.78% 3.37% 2.56% 2.17% 3.31% 3.79% -
ROE 17.80% 4.03% 12.14% 8.43% 6.98% 11.68% 12.05% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 1,359.96 1,234.72 831.52 728.33 641.84 684.60 540.65 16.60%
EPS 51.43 9.64 28.04 18.63 13.96 22.67 20.48 16.57%
DPS 2.00 2.00 9.06 3.50 12.50 0.00 0.00 -
NAPS 2.89 2.39 2.31 2.21 2.00 1.94 1.70 9.23%
Adjusted Per Share Value based on latest NOSH - 153,789
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 1,175.32 1,066.50 718.21 628.97 555.82 591.18 466.19 16.64%
EPS 44.45 8.32 24.22 16.09 12.09 19.57 17.66 16.61%
DPS 1.73 1.73 7.82 3.02 10.80 0.00 0.00 -
NAPS 2.4976 2.0644 1.9952 1.9085 1.732 1.6753 1.4659 9.27%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 4.90 3.50 6.65 6.65 6.65 6.65 6.65 -
P/RPS 0.36 0.28 0.80 0.91 1.04 0.97 1.23 -18.50%
P/EPS 9.53 36.32 23.72 35.69 47.64 29.34 32.47 -18.46%
EY 10.50 2.75 4.22 2.80 2.10 3.41 3.08 22.65%
DY 0.41 0.57 1.36 0.53 1.88 0.00 0.00 -
P/NAPS 1.70 1.46 2.88 3.01 3.33 3.43 3.91 -12.95%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 23/11/09 28/11/08 28/11/07 24/11/06 29/11/05 18/11/04 20/11/03 -
Price 4.70 2.80 5.45 6.65 6.65 6.65 6.65 -
P/RPS 0.35 0.23 0.66 0.91 1.04 0.97 1.23 -18.88%
P/EPS 9.14 29.06 19.44 35.69 47.64 29.34 32.47 -19.02%
EY 10.94 3.44 5.14 2.80 2.10 3.41 3.08 23.49%
DY 0.43 0.71 1.66 0.53 1.88 0.00 0.00 -
P/NAPS 1.63 1.17 2.36 3.01 3.33 3.43 3.91 -13.55%

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