[IRIS] QoQ TTM Result on 31-Dec-2012 [#3]

Stock
[IRIS] IRIS CORPORATION BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- -34.33%
YoY- -42.34%
Quarter Report
Latest QR
Upcoming QR
IRIS's Result
IRIS's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 575,327 568,513 537,065 426,424 439,062 417,892 410,731 25.16%
PBT 30,756 32,551 34,029 30,899 39,624 44,370 46,075 -23.60%
Tax -13,328 -15,175 -15,593 -10,501 -10,105 -8,526 -11,667 9.27%
NP 17,428 17,376 18,436 20,398 29,519 35,844 34,408 -36.43%
-
NP to SH 21,527 20,403 21,059 21,508 32,753 39,701 37,216 -30.55%
-
Tax Rate 43.33% 46.62% 45.82% 33.98% 25.50% 19.22% 25.32% -
Total Cost 557,899 551,137 518,629 406,026 409,543 382,048 376,323 29.98%
-
Net Worth 434,349 421,193 410,433 417,299 420,036 410,410 388,390 7.73%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 7,051 7,051 7,076 7,076 7,076 7,076 - -
Div Payout % 32.76% 34.56% 33.60% 32.90% 21.60% 17.82% - -
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 434,349 421,193 410,433 417,299 420,036 410,410 388,390 7.73%
NOSH 1,588,695 1,566,938 1,555,263 1,605,000 1,585,641 1,572,452 1,493,809 4.18%
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 3.03% 3.06% 3.43% 4.78% 6.72% 8.58% 8.38% -
ROE 4.96% 4.84% 5.13% 5.15% 7.80% 9.67% 9.58% -
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 36.21 36.28 34.53 26.57 27.69 26.58 27.50 20.11%
EPS 1.36 1.30 1.35 1.34 2.07 2.52 2.49 -33.15%
DPS 0.44 0.45 0.45 0.44 0.45 0.45 0.00 -
NAPS 0.2734 0.2688 0.2639 0.26 0.2649 0.261 0.26 3.40%
Adjusted Per Share Value based on latest NOSH - 1,605,000
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 69.58 68.76 64.96 51.57 53.10 50.54 49.68 25.15%
EPS 2.60 2.47 2.55 2.60 3.96 4.80 4.50 -30.60%
DPS 0.85 0.85 0.86 0.86 0.86 0.86 0.00 -
NAPS 0.5253 0.5094 0.4964 0.5047 0.508 0.4964 0.4697 7.73%
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 0.255 0.195 0.165 0.17 0.17 0.17 0.19 -
P/RPS 0.70 0.54 0.48 0.64 0.61 0.64 0.69 0.96%
P/EPS 18.82 14.98 12.19 12.69 8.23 6.73 7.63 82.45%
EY 5.31 6.68 8.21 7.88 12.15 14.85 13.11 -45.22%
DY 1.74 2.31 2.76 2.59 2.63 2.65 0.00 -
P/NAPS 0.93 0.73 0.63 0.65 0.64 0.65 0.73 17.50%
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 29/11/13 27/08/13 31/05/13 26/02/13 27/11/12 24/08/12 29/05/12 -
Price 0.275 0.19 0.21 0.16 0.17 0.17 0.17 -
P/RPS 0.76 0.52 0.61 0.60 0.61 0.64 0.62 14.52%
P/EPS 20.30 14.59 15.51 11.94 8.23 6.73 6.82 106.78%
EY 4.93 6.85 6.45 8.38 12.15 14.85 14.65 -51.58%
DY 1.61 2.37 2.17 2.76 2.63 2.65 0.00 -
P/NAPS 1.01 0.71 0.80 0.62 0.64 0.65 0.65 34.11%

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