[IQZAN] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[IQZAN] IQZAN HOLDING BERHAD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 1.98%
YoY- 383.86%
Quarter Report
Latest QR
Upcoming QR
IQZAN's Result
IQZAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 97,521 95,268 88,192 79,460 74,597 70,848 65,148 30.82%
PBT 3,822 4,374 3,260 3,445 2,934 2,066 1,220 113.95%
Tax -624 -650 -352 -315 4 -56 -52 423.35%
NP 3,198 3,724 2,908 3,130 2,938 2,010 1,168 95.59%
-
NP to SH 2,892 3,350 2,612 3,058 2,998 2,050 940 111.38%
-
Tax Rate 16.33% 14.86% 10.80% 9.14% -0.14% 2.71% 4.26% -
Total Cost 94,322 91,544 85,284 76,330 71,658 68,838 63,980 29.50%
-
Net Worth 44,226 43,706 43,746 43,201 42,103 40,843 40,447 6.12%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 44,226 43,706 43,746 43,201 42,103 40,843 40,447 6.12%
NOSH 44,814 44,786 44,726 44,805 44,800 44,759 45,192 -0.55%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 3.28% 3.91% 3.30% 3.94% 3.94% 2.84% 1.79% -
ROE 6.54% 7.66% 5.97% 7.08% 7.12% 5.02% 2.32% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 217.61 212.72 197.18 177.34 166.51 158.28 144.16 31.55%
EPS 6.45 7.48 5.84 6.82 6.69 4.58 2.08 112.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9869 0.9759 0.9781 0.9642 0.9398 0.9125 0.895 6.72%
Adjusted Per Share Value based on latest NOSH - 44,821
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 43.96 42.94 39.75 35.82 33.63 31.94 29.37 30.81%
EPS 1.30 1.51 1.18 1.38 1.35 0.92 0.42 112.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1994 0.197 0.1972 0.1947 0.1898 0.1841 0.1823 6.15%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.95 1.05 1.03 0.90 0.84 0.98 0.78 -
P/RPS 0.44 0.49 0.52 0.51 0.50 0.62 0.54 -12.75%
P/EPS 14.72 14.04 17.64 13.19 12.55 21.40 37.50 -46.35%
EY 6.79 7.12 5.67 7.58 7.97 4.67 2.67 86.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.08 1.05 0.93 0.89 1.07 0.87 6.77%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 24/08/10 24/05/10 24/02/10 25/11/09 20/08/09 27/05/09 -
Price 0.96 1.07 1.00 1.02 0.91 0.84 1.01 -
P/RPS 0.44 0.50 0.51 0.58 0.55 0.53 0.70 -26.60%
P/EPS 14.88 14.30 17.12 14.95 13.60 18.34 48.56 -54.51%
EY 6.72 6.99 5.84 6.69 7.36 5.45 2.06 119.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.10 1.02 1.06 0.97 0.92 1.13 -9.66%

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