[IQZAN] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[IQZAN] IQZAN HOLDING BERHAD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 69.5%
YoY- -40.8%
Quarter Report
Latest QR
Upcoming QR
IQZAN's Result
IQZAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 122,836 127,824 128,867 127,277 122,454 112,228 99,420 15.15%
PBT 4,620 3,516 3,017 2,648 2,052 4,380 3,928 11.43%
Tax -1,146 -756 -1,011 -848 -1,106 -940 -752 32.46%
NP 3,474 2,760 2,006 1,800 946 3,440 3,176 6.16%
-
NP to SH 3,186 2,432 2,087 1,712 1,010 3,468 3,153 0.69%
-
Tax Rate 24.81% 21.50% 33.51% 32.02% 53.90% 21.46% 19.14% -
Total Cost 119,362 125,064 126,861 125,477 121,508 108,788 96,244 15.44%
-
Net Worth 48,799 47,643 47,137 46,569 45,579 46,175 45,185 5.26%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 672 - - - - -
Div Payout % - - 32.20% - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 48,799 47,643 47,137 46,569 45,579 46,175 45,185 5.26%
NOSH 44,873 44,705 44,803 44,895 44,690 44,922 44,786 0.12%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 2.83% 2.16% 1.56% 1.41% 0.77% 3.07% 3.19% -
ROE 6.53% 5.10% 4.43% 3.68% 2.22% 7.51% 6.98% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 273.74 285.92 287.63 283.50 274.01 249.83 221.98 15.01%
EPS 7.10 5.44 4.65 3.81 2.26 7.72 7.04 0.56%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 0.00 -
NAPS 1.0875 1.0657 1.0521 1.0373 1.0199 1.0279 1.0089 5.13%
Adjusted Per Share Value based on latest NOSH - 44,770
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 55.37 57.62 58.09 57.37 55.20 50.59 44.82 15.14%
EPS 1.44 1.10 0.94 0.77 0.46 1.56 1.42 0.93%
DPS 0.00 0.00 0.30 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.2148 0.2125 0.2099 0.2055 0.2081 0.2037 5.27%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.27 1.00 1.00 0.99 1.10 1.24 0.95 -
P/RPS 0.46 0.35 0.35 0.35 0.40 0.50 0.43 4.60%
P/EPS 17.89 18.38 21.47 25.96 48.67 16.06 13.49 20.72%
EY 5.59 5.44 4.66 3.85 2.05 6.23 7.41 -17.14%
DY 0.00 0.00 1.50 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.94 0.95 0.95 1.08 1.21 0.94 15.72%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 29/05/12 22/02/12 29/11/11 19/08/11 26/05/11 25/02/11 -
Price 1.21 1.28 1.05 0.99 0.98 1.09 1.20 -
P/RPS 0.44 0.45 0.37 0.35 0.36 0.44 0.54 -12.77%
P/EPS 17.04 23.53 22.54 25.96 43.36 14.12 17.05 -0.03%
EY 5.87 4.25 4.44 3.85 2.31 7.08 5.87 0.00%
DY 0.00 0.00 1.43 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.20 1.00 0.95 0.96 1.06 1.19 -4.53%

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