[IRIS] QoQ TTM Result on 31-Dec-2013 [#3]

Stock
[IRIS] IRIS CORPORATION BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 22.31%
YoY- 22.41%
Quarter Report
Latest QR
Upcoming QR
IRIS's Result
IRIS's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 592,730 566,600 573,237 602,072 575,327 568,513 537,065 6.78%
PBT 22,136 24,069 35,085 36,955 30,756 32,551 34,029 -24.90%
Tax -15,338 -15,059 -16,450 -15,065 -13,328 -15,175 -15,593 -1.09%
NP 6,798 9,010 18,635 21,890 17,428 17,376 18,436 -48.54%
-
NP to SH 11,431 13,055 23,287 26,329 21,527 20,403 21,059 -33.43%
-
Tax Rate 69.29% 62.57% 46.89% 40.77% 43.33% 46.62% 45.82% -
Total Cost 585,932 557,590 554,602 580,182 557,899 551,137 518,629 8.46%
-
Net Worth 582,812 562,076 49,431,818 446,078 434,349 421,193 410,433 26.30%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - 7,051 7,051 7,051 7,051 7,076 -
Div Payout % - - 30.28% 26.78% 32.76% 34.56% 33.60% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 582,812 562,076 49,431,818 446,078 434,349 421,193 410,433 26.30%
NOSH 2,029,999 1,964,615 1,704,545 1,649,696 1,588,695 1,566,938 1,555,263 19.41%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 1.15% 1.59% 3.25% 3.64% 3.03% 3.06% 3.43% -
ROE 1.96% 2.32% 0.05% 5.90% 4.96% 4.84% 5.13% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 29.20 28.84 33.63 36.50 36.21 36.28 34.53 -10.56%
EPS 0.56 0.66 1.37 1.60 1.36 1.30 1.35 -44.34%
DPS 0.00 0.00 0.41 0.43 0.44 0.45 0.45 -
NAPS 0.2871 0.2861 29.00 0.2704 0.2734 0.2688 0.2639 5.77%
Adjusted Per Share Value based on latest NOSH - 1,649,696
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 71.69 68.53 69.33 72.82 69.58 68.76 64.96 6.78%
EPS 1.38 1.58 2.82 3.18 2.60 2.47 2.55 -33.56%
DPS 0.00 0.00 0.85 0.85 0.85 0.85 0.86 -
NAPS 0.7049 0.6798 59.7856 0.5395 0.5253 0.5094 0.4964 26.31%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.38 0.415 0.515 0.28 0.255 0.195 0.165 -
P/RPS 1.30 1.44 1.53 0.77 0.70 0.54 0.48 94.18%
P/EPS 67.48 62.45 37.70 17.54 18.82 14.98 12.19 212.60%
EY 1.48 1.60 2.65 5.70 5.31 6.68 8.21 -68.05%
DY 0.00 0.00 0.80 1.53 1.74 2.31 2.76 -
P/NAPS 1.32 1.45 0.02 1.04 0.93 0.73 0.63 63.66%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 29/08/14 28/05/14 26/02/14 29/11/13 27/08/13 31/05/13 -
Price 0.315 0.385 0.445 0.56 0.275 0.19 0.21 -
P/RPS 1.08 1.33 1.32 1.53 0.76 0.52 0.61 46.30%
P/EPS 55.94 57.94 32.57 35.09 20.30 14.59 15.51 135.00%
EY 1.79 1.73 3.07 2.85 4.93 6.85 6.45 -57.42%
DY 0.00 0.00 0.93 0.76 1.61 2.37 2.17 -
P/NAPS 1.10 1.35 0.02 2.07 1.01 0.71 0.80 23.62%

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