[ALLIANZ] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 2.47%
YoY- 66.18%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 3,270,182 2,837,768 2,536,172 2,359,459 1,988,452 1,566,969 1,184,339 18.42%
PBT 299,829 259,109 222,178 183,581 115,515 33,975 43,406 37.96%
Tax -91,548 -86,626 -71,959 -61,790 -42,225 -21,876 -9,104 46.86%
NP 208,281 172,483 150,219 121,791 73,290 12,099 34,302 35.03%
-
NP to SH 208,281 172,483 150,219 121,791 73,290 12,099 34,302 35.03%
-
Tax Rate 30.53% 33.43% 32.39% 33.66% 36.55% 64.39% 20.97% -
Total Cost 3,061,901 2,665,285 2,385,953 2,237,668 1,915,162 1,554,870 1,150,037 17.71%
-
Net Worth 1,893,292 1,688,332 1,231,174 534,048 421,493 337,057 340,660 33.05%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 10,191 8,096 5,384 3,077 3,076 3,076 13,930 -5.07%
Div Payout % 4.89% 4.69% 3.58% 2.53% 4.20% 25.43% 40.61% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 1,893,292 1,688,332 1,231,174 534,048 421,493 337,057 340,660 33.05%
NOSH 158,700 156,471 153,896 153,904 153,829 153,907 154,145 0.48%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 6.37% 6.08% 5.92% 5.16% 3.69% 0.77% 2.90% -
ROE 11.00% 10.22% 12.20% 22.81% 17.39% 3.59% 10.07% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 2,060.60 1,813.60 1,647.97 1,533.07 1,292.63 1,018.12 768.33 17.85%
EPS 131.24 110.23 97.61 79.13 47.64 7.86 22.25 34.38%
DPS 6.50 5.25 3.50 2.00 2.00 2.00 9.06 -5.37%
NAPS 11.93 10.79 8.00 3.47 2.74 2.19 2.21 32.41%
Adjusted Per Share Value based on latest NOSH - 153,904
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 1,829.28 1,587.39 1,418.68 1,319.84 1,112.30 876.53 662.50 18.42%
EPS 116.51 96.48 84.03 68.13 41.00 6.77 19.19 35.02%
DPS 5.70 4.53 3.01 1.72 1.72 1.72 7.79 -5.06%
NAPS 10.5907 9.4442 6.8869 2.9874 2.3578 1.8854 1.9056 33.05%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 8.39 4.70 4.86 5.40 3.32 3.00 6.65 -
P/RPS 0.41 0.26 0.29 0.35 0.26 0.29 0.87 -11.77%
P/EPS 6.39 4.26 4.98 6.82 6.97 38.16 29.88 -22.65%
EY 15.64 23.45 20.08 14.65 14.35 2.62 3.35 29.24%
DY 0.77 1.12 0.72 0.37 0.60 0.67 1.36 -9.03%
P/NAPS 0.70 0.44 0.61 1.56 1.21 1.37 3.01 -21.56%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 17/05/13 24/05/12 18/05/11 26/05/10 20/05/09 26/05/08 29/05/07 -
Price 9.50 4.54 5.10 4.82 3.60 3.80 6.65 -
P/RPS 0.46 0.25 0.31 0.31 0.28 0.37 0.87 -10.06%
P/EPS 7.24 4.12 5.22 6.09 7.56 48.34 29.88 -21.02%
EY 13.81 24.28 19.14 16.42 13.23 2.07 3.35 26.59%
DY 0.68 1.16 0.69 0.41 0.56 0.53 1.36 -10.90%
P/NAPS 0.80 0.42 0.64 1.39 1.31 1.74 3.01 -19.79%

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