[IQZAN] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[IQZAN] IQZAN HOLDING BERHAD
Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -19.69%
YoY- 5.57%
Quarter Report
Latest QR
Upcoming QR
IQZAN's Result
IQZAN's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 113,013 105,429 99,420 96,653 91,670 85,221 79,460 26.55%
PBT 2,820 4,261 3,981 4,111 4,599 3,955 3,445 -12.52%
Tax -999 -918 -771 -786 -612 -390 -315 116.31%
NP 1,821 3,343 3,210 3,325 3,987 3,565 3,130 -30.37%
-
NP to SH 2,029 3,413 3,199 2,978 3,708 3,476 3,058 -23.98%
-
Tax Rate 35.43% 21.54% 19.37% 19.12% 13.31% 9.86% 9.14% -
Total Cost 111,192 102,086 96,210 93,328 87,683 81,656 76,330 28.59%
-
Net Worth 45,580 46,175 44,727 44,320 43,744 43,746 43,216 3.62%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 45,580 46,175 44,727 44,320 43,744 43,746 43,216 3.62%
NOSH 44,691 44,922 44,727 44,909 44,824 44,726 44,821 -0.19%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 1.61% 3.17% 3.23% 3.44% 4.35% 4.18% 3.94% -
ROE 4.45% 7.39% 7.15% 6.72% 8.48% 7.95% 7.08% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 252.87 234.69 222.28 215.22 204.51 190.54 177.28 26.79%
EPS 4.54 7.60 7.15 6.63 8.27 7.77 6.82 -23.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0199 1.0279 1.00 0.9869 0.9759 0.9781 0.9642 3.82%
Adjusted Per Share Value based on latest NOSH - 44,909
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 50.94 47.52 44.82 43.57 41.32 38.42 35.82 26.54%
EPS 0.91 1.54 1.44 1.34 1.67 1.57 1.38 -24.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2055 0.2081 0.2016 0.1998 0.1972 0.1972 0.1948 3.63%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.10 1.24 0.95 0.95 1.05 1.03 0.90 -
P/RPS 0.43 0.53 0.43 0.44 0.51 0.54 0.51 -10.77%
P/EPS 24.23 16.32 13.28 14.33 12.69 13.25 13.19 50.16%
EY 4.13 6.13 7.53 6.98 7.88 7.55 7.58 -33.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.21 0.95 0.96 1.08 1.05 0.93 10.51%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 19/08/11 26/05/11 25/02/11 24/11/10 24/08/10 24/05/10 24/02/10 -
Price 0.98 1.09 1.20 0.96 1.07 1.00 1.02 -
P/RPS 0.39 0.46 0.54 0.45 0.52 0.52 0.58 -23.30%
P/EPS 21.59 14.35 16.78 14.48 12.93 12.87 14.95 27.84%
EY 4.63 6.97 5.96 6.91 7.73 7.77 6.69 -21.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.06 1.20 0.97 1.10 1.02 1.06 -6.40%

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