[IRIS] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[IRIS] IRIS CORPORATION BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 9.41%
YoY- 42.19%
Quarter Report
Latest QR
Upcoming QR
IRIS's Result
IRIS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 31/12/12 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 553,085 466,410 387,516 265,573 258,592 209,010 182,642 16.49%
PBT 38,396 34,494 48,946 26,737 14,465 2,030 2,929 42.55%
Tax -12,850 -13,554 -16,994 -9,994 -2,690 -1,358 -20 143.71%
NP 25,545 20,940 31,952 16,742 11,774 672 2,909 34.89%
-
NP to SH 27,238 20,214 31,933 16,742 11,774 1,300 2,909 36.09%
-
Tax Rate 33.47% 39.29% 34.72% 37.38% 18.60% 66.90% 0.68% -
Total Cost 527,540 445,470 355,564 248,830 246,817 208,338 179,733 15.99%
-
Net Worth 449,105 410,610 340,118 296,288 275,968 231,562 227,686 9.81%
Dividend
31/12/13 31/12/12 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 449,105 410,610 340,118 296,288 275,968 231,562 227,686 9.81%
NOSH 1,660,894 1,579,270 1,417,159 1,410,898 1,379,843 1,218,750 948,695 8.02%
Ratio Analysis
31/12/13 31/12/12 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 4.62% 4.49% 8.25% 6.30% 4.55% 0.32% 1.59% -
ROE 6.07% 4.92% 9.39% 5.65% 4.27% 0.56% 1.28% -
Per Share
31/12/13 31/12/12 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 33.30 29.53 27.34 18.82 18.74 17.15 19.25 7.84%
EPS 1.64 1.28 2.25 1.19 0.85 0.11 0.31 25.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2704 0.26 0.24 0.21 0.20 0.19 0.24 1.65%
Adjusted Per Share Value based on latest NOSH - 1,401,714
31/12/13 31/12/12 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 66.89 56.41 46.87 32.12 31.28 25.28 22.09 16.49%
EPS 3.29 2.44 3.86 2.02 1.42 0.16 0.35 36.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5432 0.4966 0.4114 0.3583 0.3338 0.2801 0.2754 9.81%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 31/12/13 31/12/12 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.28 0.17 0.13 0.16 0.12 0.23 0.22 -
P/RPS 0.84 0.58 0.48 0.85 0.64 1.34 1.14 -4.12%
P/EPS 17.07 13.28 5.77 13.48 14.06 215.63 71.74 -17.94%
EY 5.86 7.53 17.33 7.42 7.11 0.46 1.39 21.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.65 0.54 0.76 0.60 1.21 0.92 1.70%
Price Multiplier on Announcement Date
31/12/13 31/12/12 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 26/02/14 26/02/13 23/11/10 24/11/09 27/11/08 29/11/07 28/11/06 -
Price 0.56 0.16 0.14 0.16 0.09 0.22 0.23 -
P/RPS 1.68 0.54 0.51 0.85 0.48 1.28 1.19 4.86%
P/EPS 34.15 12.50 6.21 13.48 10.55 206.25 75.00 -10.27%
EY 2.93 8.00 16.10 7.42 9.48 0.48 1.33 11.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.07 0.62 0.58 0.76 0.45 1.16 0.96 11.16%

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