[ALLIANZ] YoY TTM Result on 31-Mar-2005 [#1]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -21.73%
YoY- -16.2%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 CAGR
Revenue 1,566,969 1,184,339 1,076,699 937,344 973,444 781,354 511,854 18.77%
PBT 33,975 43,406 16,520 40,490 68,056 -9,030 -8,401 -
Tax -21,876 -9,104 -5,755 203 -19,494 -7,167 8,401 -
NP 12,099 34,302 10,765 40,693 48,562 -16,197 0 -
-
NP to SH 12,099 34,302 10,765 40,693 48,562 -16,197 -12,766 -
-
Tax Rate 64.39% 20.97% 34.84% -0.50% 28.64% - - -
Total Cost 1,554,870 1,150,037 1,065,934 896,651 924,882 797,551 511,854 18.62%
-
Net Worth 337,057 340,660 320,372 319,069 276,963 225,204 105,470 19.55%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 CAGR
Div 3,076 13,930 5,374 19,224 - - - -
Div Payout % 25.43% 40.61% 49.93% 47.24% - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 CAGR
Net Worth 337,057 340,660 320,372 319,069 276,963 225,204 105,470 19.55%
NOSH 153,907 154,145 154,025 154,139 153,868 153,200 54,647 17.25%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 CAGR
NP Margin 0.77% 2.90% 1.00% 4.34% 4.99% -2.07% 0.00% -
ROE 3.59% 10.07% 3.36% 12.75% 17.53% -7.19% -12.10% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 CAGR
RPS 1,018.12 768.33 699.04 608.11 632.65 510.02 936.64 1.29%
EPS 7.86 22.25 6.99 26.40 31.56 -10.57 -23.36 -
DPS 2.00 9.06 3.50 12.50 0.00 0.00 0.00 -
NAPS 2.19 2.21 2.08 2.07 1.80 1.47 1.93 1.96%
Adjusted Per Share Value based on latest NOSH - 154,139
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 CAGR
RPS 879.91 665.05 604.60 526.35 546.62 438.76 287.42 18.77%
EPS 6.79 19.26 6.04 22.85 27.27 -9.10 -7.17 -
DPS 1.73 7.82 3.02 10.80 0.00 0.00 0.00 -
NAPS 1.8927 1.9129 1.799 1.7917 1.5552 1.2646 0.5923 19.55%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 04/09/01 -
Price 3.00 6.65 6.65 6.65 6.65 6.65 6.65 -
P/RPS 0.29 0.87 0.95 1.09 1.05 1.30 0.71 -12.86%
P/EPS 38.16 29.88 95.15 25.19 21.07 -62.90 -28.47 -
EY 2.62 3.35 1.05 3.97 4.75 -1.59 -3.51 -
DY 0.67 1.36 0.53 1.88 0.00 0.00 0.00 -
P/NAPS 1.37 3.01 3.20 3.21 3.69 4.52 3.45 -13.23%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 CAGR
Date 26/05/08 29/05/07 31/05/06 30/05/05 28/05/04 29/05/03 04/09/01 -
Price 3.80 6.65 6.65 6.65 6.65 6.65 6.65 -
P/RPS 0.37 0.87 0.95 1.09 1.05 1.30 0.71 -9.53%
P/EPS 48.34 29.88 95.15 25.19 21.07 -62.90 -28.47 -
EY 2.07 3.35 1.05 3.97 4.75 -1.59 -3.51 -
DY 0.53 1.36 0.53 1.88 0.00 0.00 0.00 -
P/NAPS 1.74 3.01 3.20 3.21 3.69 4.52 3.45 -9.98%

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