[IQZAN] QoQ TTM 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- -13.37%
YoY- 33.78%
Quarter Report
Latest QR
Upcoming QR
IQZAN's Result
IQZAN'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 120,843 122,350 120,360 124,893 126,327 129,058 132,766 -6.07%
PBT 2,899 3,475 4,064 4,316 4,539 4,301 2,801 2.31%
Tax -440 -771 -958 -1,017 -1,409 -1,031 -965 -40.73%
NP 2,459 2,704 3,106 3,299 3,130 3,270 1,836 21.48%
-
NP to SH 1,219 1,780 2,501 2,792 3,223 3,175 1,828 -23.65%
-
Tax Rate 15.18% 22.19% 23.57% 23.56% 31.04% 23.97% 34.45% -
Total Cost 118,384 119,646 117,254 121,594 123,197 125,788 130,930 -6.48%
-
Net Worth 49,660 49,703 50,085 45,045 49,026 48,912 47,643 2.80%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 675 675 675 675 673 673 673 0.19%
Div Payout % 55.43% 37.96% 27.02% 24.20% 20.90% 21.22% 36.85% -
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 49,660 49,703 50,085 45,045 49,026 48,912 47,643 2.80%
NOSH 45,084 44,745 45,285 45,045 44,945 44,977 44,705 0.56%
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 2.03% 2.21% 2.58% 2.64% 2.48% 2.53% 1.38% -
ROE 2.45% 3.58% 4.99% 6.20% 6.57% 6.49% 3.84% -
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 268.04 273.43 265.78 277.26 281.07 286.94 296.98 -6.60%
EPS 2.70 3.98 5.52 6.20 7.17 7.06 4.09 -24.16%
DPS 1.50 1.50 1.50 1.50 1.50 1.50 1.50 0.00%
NAPS 1.1015 1.1108 1.106 1.00 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 54.47 55.15 54.26 56.30 56.95 58.18 59.85 -6.08%
EPS 0.55 0.80 1.13 1.26 1.45 1.43 0.82 -23.35%
DPS 0.30 0.30 0.30 0.30 0.30 0.30 0.30 0.00%
NAPS 0.2239 0.2241 0.2258 0.2031 0.221 0.2205 0.2148 2.80%
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 0.65 0.59 0.48 0.43 0.45 0.44 0.34 53.97%
P/EPS 64.72 40.22 23.18 19.36 17.71 17.99 24.46 91.18%
EY 1.55 2.49 4.31 5.17 5.65 5.56 4.09 -47.60%
DY 0.86 0.94 1.17 1.25 1.18 1.18 1.50 -30.96%
P/NAPS 1.59 1.44 1.16 1.20 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 0.62 0.54 0.71 0.40 0.43 0.42 0.43 27.60%
P/EPS 61.03 37.20 34.40 18.07 16.73 17.14 31.30 56.01%
EY 1.64 2.69 2.91 5.53 5.98 5.83 3.19 -35.79%
DY 0.91 1.01 0.79 1.34 1.25 1.24 1.17 -15.41%
P/NAPS 1.50 1.33 1.72 1.12 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