[IRIS] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[IRIS] IRIS CORPORATION BHD
Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 27.56%
YoY- 150.77%
Quarter Report
Latest QR
Upcoming QR
IRIS's Result
IRIS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 454,020 397,356 379,600 253,074 261,874 210,786 153,232 18.95%
PBT 43,682 56,584 51,314 24,342 8,088 -8,424 1,988 63.84%
Tax -16,136 -19,260 -22,754 -9,040 -1,986 -2,020 0 -
NP 27,546 37,324 28,560 15,302 6,102 -10,444 1,988 52.20%
-
NP to SH 29,038 37,962 28,526 15,302 6,102 -9,978 1,988 53.49%
-
Tax Rate 36.94% 34.04% 44.34% 37.14% 24.55% - 0.00% -
Total Cost 426,474 360,032 351,040 237,772 255,772 221,230 151,244 18.01%
-
Net Worth 418,052 348,576 338,922 283,370 277,363 225,692 216,872 11.05%
Dividend
30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 14,203 - - - - - - -
Div Payout % 48.91% - - - - - - -
Equity
30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 418,052 348,576 338,922 283,370 277,363 225,692 216,872 11.05%
NOSH 1,578,152 1,452,400 1,412,178 1,416,851 1,386,818 1,187,857 903,636 9.31%
Ratio Analysis
30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 6.07% 9.39% 7.52% 6.05% 2.33% -4.95% 1.30% -
ROE 6.95% 10.89% 8.42% 5.40% 2.20% -4.42% 0.92% -
Per Share
30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 28.77 27.36 26.88 17.86 18.88 17.75 16.96 8.81%
EPS 1.84 2.62 2.02 1.08 0.44 -0.84 0.22 40.41%
DPS 0.90 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2649 0.24 0.24 0.20 0.20 0.19 0.24 1.59%
Adjusted Per Share Value based on latest NOSH - 1,409,696
30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 55.66 48.71 46.54 31.02 32.10 25.84 18.78 18.96%
EPS 3.56 4.65 3.50 1.88 0.75 -1.22 0.24 53.87%
DPS 1.74 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5125 0.4273 0.4155 0.3474 0.34 0.2767 0.2659 11.05%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/09/12 30/09/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.17 0.14 0.13 0.17 0.10 0.31 1.28 -
P/RPS 0.59 0.51 0.48 0.95 0.53 1.75 7.55 -33.46%
P/EPS 9.24 5.36 6.44 15.74 22.73 -36.90 581.82 -48.41%
EY 10.82 18.67 15.54 6.35 4.40 -2.71 0.17 94.20%
DY 5.29 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.58 0.54 0.85 0.50 1.63 5.33 -28.73%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 27/11/12 23/11/11 26/08/10 25/08/09 28/08/08 24/08/07 29/08/06 -
Price 0.17 0.16 0.13 0.16 0.10 0.25 0.22 -
P/RPS 0.59 0.58 0.48 0.90 0.53 1.41 1.30 -11.86%
P/EPS 9.24 6.12 6.44 14.81 22.73 -29.76 100.00 -31.65%
EY 10.82 16.34 15.54 6.75 4.40 -3.36 1.00 46.31%
DY 5.29 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.67 0.54 0.80 0.50 1.32 0.92 -5.63%

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