[IQZAN] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[IQZAN] IQZAN HOLDING BERHAD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 63.16%
YoY- 230.24%
Quarter Report
Latest QR
Upcoming QR
IQZAN's Result
IQZAN's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 91,670 85,221 79,460 72,887 71,749 71,086 68,439 21.57%
PBT 4,599 3,955 3,445 2,550 965 996 -356 -
Tax -612 -390 -315 -43 233 -79 -88 265.64%
NP 3,987 3,565 3,130 2,507 1,198 917 -444 -
-
NP to SH 3,708 3,476 3,058 2,821 1,729 1,640 632 226.35%
-
Tax Rate 13.31% 9.86% 9.14% 1.69% -24.15% 7.93% - -
Total Cost 87,683 81,656 76,330 70,380 70,551 70,169 68,883 17.50%
-
Net Worth 43,744 43,746 43,216 42,136 40,958 40,447 39,828 6.47%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 43,744 43,746 43,216 42,136 40,958 40,447 39,828 6.47%
NOSH 44,824 44,726 44,821 44,835 44,886 45,192 44,776 0.07%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 4.35% 4.18% 3.94% 3.44% 1.67% 1.29% -0.65% -
ROE 8.48% 7.95% 7.08% 6.69% 4.22% 4.05% 1.59% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 204.51 190.54 177.28 162.57 159.85 157.30 152.85 21.48%
EPS 8.27 7.77 6.82 6.29 3.85 3.63 1.41 226.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9759 0.9781 0.9642 0.9398 0.9125 0.895 0.8895 6.39%
Adjusted Per Share Value based on latest NOSH - 44,835
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 41.32 38.42 35.82 32.86 32.34 32.04 30.85 21.57%
EPS 1.67 1.57 1.38 1.27 0.78 0.74 0.28 229.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1972 0.1972 0.1948 0.1899 0.1846 0.1823 0.1795 6.48%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.05 1.03 0.90 0.84 0.98 0.78 0.71 -
P/RPS 0.51 0.54 0.51 0.52 0.61 0.50 0.46 7.14%
P/EPS 12.69 13.25 13.19 13.35 25.44 21.49 50.30 -60.17%
EY 7.88 7.55 7.58 7.49 3.93 4.65 1.99 150.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.05 0.93 0.89 1.07 0.87 0.80 22.21%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 24/08/10 24/05/10 24/02/10 25/11/09 20/08/09 27/05/09 27/02/09 -
Price 1.07 1.00 1.02 0.91 0.84 1.01 0.70 -
P/RPS 0.52 0.52 0.58 0.56 0.53 0.64 0.46 8.54%
P/EPS 12.93 12.87 14.95 14.46 21.81 27.83 49.59 -59.28%
EY 7.73 7.77 6.69 6.91 4.59 3.59 2.02 145.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.02 1.06 0.97 0.92 1.13 0.79 24.76%

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