[IQZAN] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[IQZAN] IQZAN HOLDING BERHAD
Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 28.25%
YoY- 63.41%
Quarter Report
Latest QR
Upcoming QR
IQZAN's Result
IQZAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 112,228 99,420 97,521 95,268 88,192 79,460 74,597 31.32%
PBT 4,380 3,928 3,822 4,374 3,260 3,445 2,934 30.65%
Tax -940 -752 -624 -650 -352 -315 4 -
NP 3,440 3,176 3,198 3,724 2,908 3,130 2,938 11.09%
-
NP to SH 3,468 3,153 2,892 3,350 2,612 3,058 2,998 10.20%
-
Tax Rate 21.46% 19.14% 16.33% 14.86% 10.80% 9.14% -0.14% -
Total Cost 108,788 96,244 94,322 91,544 85,284 76,330 71,658 32.12%
-
Net Worth 46,175 45,185 44,226 43,706 43,746 43,201 42,103 6.35%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 46,175 45,185 44,226 43,706 43,746 43,201 42,103 6.35%
NOSH 44,922 44,786 44,814 44,786 44,726 44,805 44,800 0.18%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 3.07% 3.19% 3.28% 3.91% 3.30% 3.94% 3.94% -
ROE 7.51% 6.98% 6.54% 7.66% 5.97% 7.08% 7.12% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 249.83 221.98 217.61 212.72 197.18 177.34 166.51 31.09%
EPS 7.72 7.04 6.45 7.48 5.84 6.82 6.69 10.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0279 1.0089 0.9869 0.9759 0.9781 0.9642 0.9398 6.16%
Adjusted Per Share Value based on latest NOSH - 44,824
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 50.59 44.82 43.96 42.94 39.75 35.82 33.63 31.32%
EPS 1.56 1.42 1.30 1.51 1.18 1.38 1.35 10.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2081 0.2037 0.1994 0.197 0.1972 0.1947 0.1898 6.33%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.24 0.95 0.95 1.05 1.03 0.90 0.84 -
P/RPS 0.50 0.43 0.44 0.49 0.52 0.51 0.50 0.00%
P/EPS 16.06 13.49 14.72 14.04 17.64 13.19 12.55 17.88%
EY 6.23 7.41 6.79 7.12 5.67 7.58 7.97 -15.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 0.94 0.96 1.08 1.05 0.93 0.89 22.74%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 26/05/11 25/02/11 24/11/10 24/08/10 24/05/10 24/02/10 25/11/09 -
Price 1.09 1.20 0.96 1.07 1.00 1.02 0.91 -
P/RPS 0.44 0.54 0.44 0.50 0.51 0.58 0.55 -13.83%
P/EPS 14.12 17.05 14.88 14.30 17.12 14.95 13.60 2.53%
EY 7.08 5.87 6.72 6.99 5.84 6.69 7.36 -2.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.19 0.97 1.10 1.02 1.06 0.97 6.09%

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