[ALLIANZ] YoY TTM Result on 31-Mar-2003 [#1]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -4663.82%
YoY- -143.06%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 31/03/02 30/09/00 CAGR
Revenue 1,076,699 937,344 973,444 781,354 511,854 616,438 425,984 18.35%
PBT 16,520 40,490 68,056 -9,030 -8,401 46,197 4,404 27.16%
Tax -5,755 203 -19,494 -7,167 8,401 -8,191 13,710 -
NP 10,765 40,693 48,562 -16,197 0 38,006 18,114 -9.02%
-
NP to SH 10,765 40,693 48,562 -16,197 -12,766 37,618 1,892 37.16%
-
Tax Rate 34.84% -0.50% 28.64% - - 17.73% -311.31% -
Total Cost 1,065,934 896,651 924,882 797,551 511,854 578,432 407,870 19.07%
-
Net Worth 320,372 319,069 276,963 225,204 105,470 143,978 112,694 20.91%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 31/03/02 30/09/00 CAGR
Div 5,374 19,224 - - - - - -
Div Payout % 49.93% 47.24% - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 31/03/02 30/09/00 CAGR
Net Worth 320,372 319,069 276,963 225,204 105,470 143,978 112,694 20.91%
NOSH 154,025 154,139 153,868 153,200 54,647 54,953 53,663 21.12%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 31/03/02 30/09/00 CAGR
NP Margin 1.00% 4.34% 4.99% -2.07% 0.00% 6.17% 4.25% -
ROE 3.36% 12.75% 17.53% -7.19% -12.10% 26.13% 1.68% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 31/03/02 30/09/00 CAGR
RPS 699.04 608.11 632.65 510.02 936.64 1,121.74 793.80 -2.28%
EPS 6.99 26.40 31.56 -10.57 -23.36 68.45 3.53 13.22%
DPS 3.50 12.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.08 2.07 1.80 1.47 1.93 2.62 2.10 -0.17%
Adjusted Per Share Value based on latest NOSH - 153,200
31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 31/03/02 30/09/00 CAGR
RPS 599.60 522.00 542.10 435.13 285.05 343.29 237.23 18.35%
EPS 5.99 22.66 27.04 -9.02 -7.11 20.95 1.05 37.23%
DPS 2.99 10.71 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7841 1.7769 1.5424 1.2541 0.5874 0.8018 0.6276 20.91%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 31/03/02 30/09/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 04/09/01 04/09/01 29/09/00 -
Price 6.65 6.65 6.65 6.65 6.65 6.65 4.40 -
P/RPS 0.95 1.09 1.05 1.30 0.71 0.59 0.55 10.44%
P/EPS 95.15 25.19 21.07 -62.90 -28.47 9.71 124.80 -4.81%
EY 1.05 3.97 4.75 -1.59 -3.51 10.29 0.80 5.06%
DY 0.53 1.88 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.20 3.21 3.69 4.52 3.45 2.54 2.10 7.95%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 31/03/02 30/09/00 CAGR
Date 31/05/06 30/05/05 28/05/04 29/05/03 04/09/01 04/09/01 23/11/00 -
Price 6.65 6.65 6.65 6.65 6.65 6.65 3.90 -
P/RPS 0.95 1.09 1.05 1.30 0.71 0.59 0.49 12.78%
P/EPS 95.15 25.19 21.07 -62.90 -28.47 9.71 110.62 -2.70%
EY 1.05 3.97 4.75 -1.59 -3.51 10.29 0.90 2.84%
DY 0.53 1.88 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.20 3.21 3.69 4.52 3.45 2.54 1.86 10.36%

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