[ALLIANZ] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 33.69%
YoY- 12466.18%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/06/00 CAGR
Revenue 1,133,965 1,064,464 1,046,930 868,172 726,613 412,062 16.83%
PBT 50,280 2,212 54,090 60,342 7,335 19,390 15.77%
Tax -15,318 2,051 -2,098 -18,297 -7,675 3,195 -
NP 34,962 4,263 51,992 42,045 -340 22,585 6.94%
-
NP to SH 34,962 4,263 51,992 42,045 -340 16,645 12.08%
-
Tax Rate 30.47% -92.72% 3.88% 30.32% 104.64% -16.48% -
Total Cost 1,099,003 1,060,201 994,938 826,127 726,953 389,477 17.28%
-
Net Worth 336,724 316,340 319,895 269,135 108,251 123,654 16.64%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/06/00 CAGR
Div 13,930 5,374 - - - - -
Div Payout % 39.84% 126.08% - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/06/00 CAGR
Net Worth 336,724 316,340 319,895 269,135 108,251 123,654 16.64%
NOSH 153,755 153,563 153,796 153,791 74,144 53,530 17.60%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/06/00 CAGR
NP Margin 3.08% 0.40% 4.97% 4.84% -0.05% 5.48% -
ROE 10.38% 1.35% 16.25% 15.62% -0.31% 13.46% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/06/00 CAGR
RPS 737.51 693.18 680.73 564.51 979.99 769.78 -0.65%
EPS 22.74 2.78 33.81 27.34 -0.46 31.09 -4.69%
DPS 9.06 3.50 0.00 0.00 0.00 0.00 -
NAPS 2.19 2.06 2.08 1.75 1.46 2.31 -0.81%
Adjusted Per Share Value based on latest NOSH - 153,791
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/06/00 CAGR
RPS 636.76 597.73 587.89 487.51 408.02 231.39 16.83%
EPS 19.63 2.39 29.20 23.61 -0.19 9.35 12.07%
DPS 7.82 3.02 0.00 0.00 0.00 0.00 -
NAPS 1.8908 1.7764 1.7963 1.5113 0.6079 0.6944 16.64%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/06/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 04/09/01 30/06/00 -
Price 6.65 6.65 6.65 6.65 6.65 5.35 -
P/RPS 0.90 0.96 0.98 1.18 0.68 0.70 3.93%
P/EPS 29.25 239.55 19.67 24.32 -1,450.18 17.21 8.49%
EY 3.42 0.42 5.08 4.11 -0.07 5.81 -7.82%
DY 1.36 0.53 0.00 0.00 0.00 0.00 -
P/NAPS 3.04 3.23 3.20 3.80 4.55 2.32 4.24%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/06/00 CAGR
Date 26/02/07 23/02/06 25/03/05 26/02/04 26/02/03 25/08/00 -
Price 6.65 6.65 6.65 6.65 6.65 5.80 -
P/RPS 0.90 0.96 0.98 1.18 0.68 0.75 2.84%
P/EPS 29.25 239.55 19.67 24.32 -1,450.18 18.65 7.16%
EY 3.42 0.42 5.08 4.11 -0.07 5.36 -6.67%
DY 1.36 0.53 0.00 0.00 0.00 0.00 -
P/NAPS 3.04 3.23 3.20 3.80 4.55 2.51 2.98%

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