[IQZAN] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[IQZAN] IQZAN HOLDING BERHAD
Announcement Date
24-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 13.67%
YoY- 111.95%
Quarter Report
Latest QR
Upcoming QR
IQZAN's Result
IQZAN's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 99,420 96,653 91,670 85,221 79,460 72,887 71,749 24.21%
PBT 3,981 4,111 4,599 3,955 3,445 2,550 965 156.55%
Tax -771 -786 -612 -390 -315 -43 233 -
NP 3,210 3,325 3,987 3,565 3,130 2,507 1,198 92.56%
-
NP to SH 3,199 2,978 3,708 3,476 3,058 2,821 1,729 50.54%
-
Tax Rate 19.37% 19.12% 13.31% 9.86% 9.14% 1.69% -24.15% -
Total Cost 96,210 93,328 87,683 81,656 76,330 70,380 70,551 22.90%
-
Net Worth 44,727 44,320 43,744 43,746 43,216 42,136 40,958 6.02%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 44,727 44,320 43,744 43,746 43,216 42,136 40,958 6.02%
NOSH 44,727 44,909 44,824 44,726 44,821 44,835 44,886 -0.23%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 3.23% 3.44% 4.35% 4.18% 3.94% 3.44% 1.67% -
ROE 7.15% 6.72% 8.48% 7.95% 7.08% 6.69% 4.22% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 222.28 215.22 204.51 190.54 177.28 162.57 159.85 24.50%
EPS 7.15 6.63 8.27 7.77 6.82 6.29 3.85 50.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.9869 0.9759 0.9781 0.9642 0.9398 0.9125 6.27%
Adjusted Per Share Value based on latest NOSH - 44,726
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 44.82 43.57 41.32 38.42 35.82 32.86 32.34 24.23%
EPS 1.44 1.34 1.67 1.57 1.38 1.27 0.78 50.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2016 0.1998 0.1972 0.1972 0.1948 0.1899 0.1846 6.03%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.95 0.95 1.05 1.03 0.90 0.84 0.98 -
P/RPS 0.43 0.44 0.51 0.54 0.51 0.52 0.61 -20.74%
P/EPS 13.28 14.33 12.69 13.25 13.19 13.35 25.44 -35.09%
EY 7.53 6.98 7.88 7.55 7.58 7.49 3.93 54.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.96 1.08 1.05 0.93 0.89 1.07 -7.60%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 24/11/10 24/08/10 24/05/10 24/02/10 25/11/09 20/08/09 -
Price 1.20 0.96 1.07 1.00 1.02 0.91 0.84 -
P/RPS 0.54 0.45 0.52 0.52 0.58 0.56 0.53 1.25%
P/EPS 16.78 14.48 12.93 12.87 14.95 14.46 21.81 -15.99%
EY 5.96 6.91 7.73 7.77 6.69 6.91 4.59 18.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 0.97 1.10 1.02 1.06 0.97 0.92 19.32%

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