[ALLIANZ] YoY TTM Result on 31-Mar-2002 [#1]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
23-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 147.44%
YoY- 400.94%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
TTM Result
31/03/05 31/03/04 31/03/03 31/03/02 30/09/00 CAGR
Revenue 937,344 973,444 781,354 616,438 425,984 19.14%
PBT 40,490 68,056 -9,030 46,197 4,404 63.69%
Tax 203 -19,494 -7,167 -8,191 13,710 -60.77%
NP 40,693 48,562 -16,197 38,006 18,114 19.69%
-
NP to SH 40,693 48,562 -16,197 37,618 1,892 97.71%
-
Tax Rate -0.50% 28.64% - 17.73% -311.31% -
Total Cost 896,651 924,882 797,551 578,432 407,870 19.12%
-
Net Worth 319,069 276,963 225,204 143,978 112,694 26.01%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 30/09/00 CAGR
Div 19,224 - - - - -
Div Payout % 47.24% - - - - -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 30/09/00 CAGR
Net Worth 319,069 276,963 225,204 143,978 112,694 26.01%
NOSH 154,139 153,868 153,200 54,953 53,663 26.41%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 30/09/00 CAGR
NP Margin 4.34% 4.99% -2.07% 6.17% 4.25% -
ROE 12.75% 17.53% -7.19% 26.13% 1.68% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 30/09/00 CAGR
RPS 608.11 632.65 510.02 1,121.74 793.80 -5.74%
EPS 26.40 31.56 -10.57 68.45 3.53 56.35%
DPS 12.50 0.00 0.00 0.00 0.00 -
NAPS 2.07 1.80 1.47 2.62 2.10 -0.31%
Adjusted Per Share Value based on latest NOSH - 54,953
31/03/05 31/03/04 31/03/03 31/03/02 30/09/00 CAGR
RPS 524.33 544.53 437.07 344.82 238.29 19.14%
EPS 22.76 27.16 -9.06 21.04 1.06 97.64%
DPS 10.75 0.00 0.00 0.00 0.00 -
NAPS 1.7848 1.5493 1.2597 0.8054 0.6304 26.01%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 30/09/00 CAGR
Date 31/03/05 31/03/04 31/03/03 04/09/01 29/09/00 -
Price 6.65 6.65 6.65 6.65 4.40 -
P/RPS 1.09 1.05 1.30 0.59 0.55 16.41%
P/EPS 25.19 21.07 -62.90 9.71 124.80 -29.91%
EY 3.97 4.75 -1.59 10.29 0.80 42.74%
DY 1.88 0.00 0.00 0.00 0.00 -
P/NAPS 3.21 3.69 4.52 2.54 2.10 9.88%
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 30/09/00 CAGR
Date 30/05/05 28/05/04 29/05/03 04/09/01 23/11/00 -
Price 6.65 6.65 6.65 6.65 3.90 -
P/RPS 1.09 1.05 1.30 0.59 0.49 19.43%
P/EPS 25.19 21.07 -62.90 9.71 110.62 -28.01%
EY 3.97 4.75 -1.59 10.29 0.90 39.05%
DY 1.88 0.00 0.00 0.00 0.00 -
P/NAPS 3.21 3.69 4.52 2.54 1.86 12.88%

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