[IQZAN] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[IQZAN] IQZAN HOLDING BERHAD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 1.28%
YoY- 88.47%
Quarter Report
Latest QR
Upcoming QR
IQZAN's Result
IQZAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 117,750 109,692 124,893 123,890 122,836 127,824 128,867 -5.84%
PBT 2,938 2,508 4,316 4,677 4,620 3,516 3,017 -1.75%
Tax -654 -520 -1,017 -1,378 -1,146 -756 -1,011 -25.22%
NP 2,284 1,988 3,299 3,298 3,474 2,760 2,006 9.04%
-
NP to SH 1,162 1,268 2,792 3,226 3,186 2,432 2,087 -32.34%
-
Tax Rate 22.26% 20.73% 23.56% 29.46% 24.81% 21.50% 33.51% -
Total Cost 115,466 107,704 121,594 120,592 119,362 125,064 126,861 -6.08%
-
Net Worth 50,029 50,085 49,370 48,974 48,799 47,643 47,137 4.05%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 673 - - - 672 -
Div Payout % - - 24.13% - - - 32.20% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 50,029 50,085 49,370 48,974 48,799 47,643 47,137 4.05%
NOSH 45,038 45,285 44,922 44,897 44,873 44,705 44,803 0.34%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 1.94% 1.81% 2.64% 2.66% 2.83% 2.16% 1.56% -
ROE 2.32% 2.53% 5.66% 6.59% 6.53% 5.10% 4.43% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 261.44 242.22 278.02 275.94 273.74 285.92 287.63 -6.17%
EPS 2.58 2.80 6.21 7.19 7.10 5.44 4.65 -32.50%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 1.50 -
NAPS 1.1108 1.106 1.099 1.0908 1.0875 1.0657 1.0521 3.68%
Adjusted Per Share Value based on latest NOSH - 44,945
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 53.08 49.45 56.30 55.85 55.37 57.62 58.09 -5.84%
EPS 0.52 0.57 1.26 1.45 1.44 1.10 0.94 -32.63%
DPS 0.00 0.00 0.30 0.00 0.00 0.00 0.30 -
NAPS 0.2255 0.2258 0.2225 0.2208 0.22 0.2148 0.2125 4.04%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.60 1.28 1.20 1.27 1.27 1.00 1.00 -
P/RPS 0.61 0.53 0.43 0.46 0.46 0.35 0.35 44.87%
P/EPS 62.02 45.71 19.31 17.67 17.89 18.38 21.47 102.96%
EY 1.61 2.19 5.18 5.66 5.59 5.44 4.66 -50.79%
DY 0.00 0.00 1.25 0.00 0.00 0.00 1.50 -
P/NAPS 1.44 1.16 1.09 1.16 1.17 0.94 0.95 31.98%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 30/05/13 27/02/13 27/11/12 30/08/12 29/05/12 22/02/12 -
Price 1.48 1.90 1.12 1.20 1.21 1.28 1.05 -
P/RPS 0.57 0.78 0.40 0.43 0.44 0.45 0.37 33.42%
P/EPS 57.36 67.86 18.02 16.70 17.04 23.53 22.54 86.50%
EY 1.74 1.47 5.55 5.99 5.87 4.25 4.44 -46.47%
DY 0.00 0.00 1.34 0.00 0.00 0.00 1.43 -
P/NAPS 1.33 1.72 1.02 1.10 1.11 1.20 1.00 20.96%

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