[IQZAN] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[IQZAN] IQZAN HOLDING BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -13.47%
YoY- 33.78%
Quarter Report
Latest QR
Upcoming QR
IQZAN's Result
IQZAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 118,490 117,750 109,692 124,893 123,890 122,836 127,824 -4.92%
PBT 2,788 2,938 2,508 4,316 4,677 4,620 3,516 -14.31%
Tax -609 -654 -520 -1,017 -1,378 -1,146 -756 -13.41%
NP 2,178 2,284 1,988 3,299 3,298 3,474 2,760 -14.59%
-
NP to SH 1,129 1,162 1,268 2,792 3,226 3,186 2,432 -40.01%
-
Tax Rate 21.84% 22.26% 20.73% 23.56% 29.46% 24.81% 21.50% -
Total Cost 116,312 115,466 107,704 121,594 120,592 119,362 125,064 -4.71%
-
Net Worth 49,891 50,029 50,085 49,370 48,974 48,799 47,643 3.11%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 673 - - - -
Div Payout % - - - 24.13% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 49,891 50,029 50,085 49,370 48,974 48,799 47,643 3.11%
NOSH 45,294 45,038 45,285 44,922 44,897 44,873 44,705 0.87%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 1.84% 1.94% 1.81% 2.64% 2.66% 2.83% 2.16% -
ROE 2.26% 2.32% 2.53% 5.66% 6.59% 6.53% 5.10% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 261.60 261.44 242.22 278.02 275.94 273.74 285.92 -5.74%
EPS 2.49 2.58 2.80 6.21 7.19 7.10 5.44 -40.57%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 1.1015 1.1108 1.106 1.099 1.0908 1.0875 1.0657 2.22%
Adjusted Per Share Value based on latest NOSH - 45,045
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 53.41 53.08 49.45 56.30 55.85 55.37 57.62 -4.92%
EPS 0.51 0.52 0.57 1.26 1.45 1.44 1.10 -40.06%
DPS 0.00 0.00 0.00 0.30 0.00 0.00 0.00 -
NAPS 0.2249 0.2255 0.2258 0.2225 0.2208 0.22 0.2148 3.10%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.75 1.60 1.28 1.20 1.27 1.27 1.00 -
P/RPS 0.67 0.61 0.53 0.43 0.46 0.46 0.35 54.11%
P/EPS 70.19 62.02 45.71 19.31 17.67 17.89 18.38 144.11%
EY 1.42 1.61 2.19 5.18 5.66 5.59 5.44 -59.12%
DY 0.00 0.00 0.00 1.25 0.00 0.00 0.00 -
P/NAPS 1.59 1.44 1.16 1.09 1.16 1.17 0.94 41.91%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 28/08/13 30/05/13 27/02/13 27/11/12 30/08/12 29/05/12 -
Price 1.65 1.48 1.90 1.12 1.20 1.21 1.28 -
P/RPS 0.63 0.57 0.78 0.40 0.43 0.44 0.45 25.12%
P/EPS 66.18 57.36 67.86 18.02 16.70 17.04 23.53 99.12%
EY 1.51 1.74 1.47 5.55 5.99 5.87 4.25 -49.80%
DY 0.00 0.00 0.00 1.34 0.00 0.00 0.00 -
P/NAPS 1.50 1.33 1.72 1.02 1.10 1.11 1.20 16.02%

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