[IQZAN] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[IQZAN] IQZAN HOLDING BERHAD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -31.52%
YoY- -62.18%
Quarter Report
Latest QR
Upcoming QR
IQZAN's Result
IQZAN's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 105,965 111,042 115,440 120,843 122,350 120,360 124,893 -10.40%
PBT 7,419 8,930 2,289 2,899 3,475 4,064 4,316 43.63%
Tax -1,056 -333 -426 -440 -771 -958 -1,017 2.54%
NP 6,363 8,597 1,863 2,459 2,704 3,106 3,299 55.13%
-
NP to SH 6,050 7,843 1,023 1,219 1,780 2,501 2,792 67.69%
-
Tax Rate 14.23% 3.73% 18.61% 15.18% 22.19% 23.57% 23.56% -
Total Cost 99,602 102,445 113,577 118,384 119,646 117,254 121,594 -12.48%
-
Net Worth 88,211 59,061 50,371 49,660 49,703 50,085 45,045 56.71%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - 675 675 675 675 -
Div Payout % - - - 55.43% 37.96% 27.02% 24.20% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 88,211 59,061 50,371 49,660 49,703 50,085 45,045 56.71%
NOSH 117,615 47,015 45,490 45,084 44,745 45,285 45,045 89.95%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 6.00% 7.74% 1.61% 2.03% 2.21% 2.58% 2.64% -
ROE 6.86% 13.28% 2.03% 2.45% 3.58% 4.99% 6.20% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 90.09 236.18 253.77 268.04 273.43 265.78 277.26 -52.83%
EPS 5.14 16.68 2.25 2.70 3.98 5.52 6.20 -11.78%
DPS 0.00 0.00 0.00 1.50 1.50 1.50 1.50 -
NAPS 0.75 1.2562 1.1073 1.1015 1.1108 1.106 1.00 -17.49%
Adjusted Per Share Value based on latest NOSH - 45,084
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 47.77 50.05 52.04 54.47 55.15 54.26 56.30 -10.40%
EPS 2.73 3.54 0.46 0.55 0.80 1.13 1.26 67.67%
DPS 0.00 0.00 0.00 0.30 0.30 0.30 0.30 -
NAPS 0.3976 0.2662 0.2271 0.2239 0.2241 0.2258 0.2031 56.68%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.655 1.60 1.73 1.75 1.60 1.28 1.20 -
P/RPS 0.73 0.68 0.68 0.65 0.59 0.48 0.43 42.44%
P/EPS 12.73 9.59 76.93 64.72 40.22 23.18 19.36 -24.44%
EY 7.85 10.43 1.30 1.55 2.49 4.31 5.17 32.20%
DY 0.00 0.00 0.00 0.86 0.94 1.17 1.25 -
P/NAPS 0.87 1.27 1.56 1.59 1.44 1.16 1.20 -19.34%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 27/05/14 27/02/14 27/11/13 28/08/13 30/05/13 27/02/13 -
Price 0.54 0.585 1.54 1.65 1.48 1.90 1.12 -
P/RPS 0.60 0.25 0.61 0.62 0.54 0.71 0.40 31.13%
P/EPS 10.50 3.51 68.48 61.03 37.20 34.40 18.07 -30.43%
EY 9.53 28.52 1.46 1.64 2.69 2.91 5.53 43.88%
DY 0.00 0.00 0.00 0.91 1.01 0.79 1.34 -
P/NAPS 0.72 0.47 1.39 1.50 1.33 1.72 1.12 -25.57%

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