[IRIS] YoY Cumulative 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- 64.12%
YoY- 42.19%
Quarter Report
Latest QR
Upcoming QR
IRIS's Result
IRIS's Financial Summary
View:
Show?
Cumulative Result
31/12/13 31/12/12 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 414,814 349,808 290,637 199,180 193,944 156,758 136,982 16.49%
PBT 28,797 25,871 36,710 20,053 10,849 1,523 2,197 42.55%
Tax -9,638 -10,166 -12,746 -7,496 -2,018 -1,019 -15 143.72%
NP 19,159 15,705 23,964 12,557 8,831 504 2,182 34.89%
-
NP to SH 20,429 15,161 23,950 12,557 8,831 975 2,182 36.09%
-
Tax Rate 33.47% 39.29% 34.72% 37.38% 18.60% 66.91% 0.68% -
Total Cost 395,655 334,103 266,673 186,623 185,113 156,254 134,800 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 4.55% 3.69% 7.04% 4.24% 3.20% 0.42% 0.96% -
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 24.98 22.15 20.51 14.12 14.06 12.86 14.44 7.84%
EPS 1.23 0.96 1.69 0.89 0.64 0.08 0.23 25.98%
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 50.17 42.31 35.15 24.09 23.46 18.96 16.57 16.49%
EPS 2.47 1.83 2.90 1.52 1.07 0.12 0.26 36.36%
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 1.12 0.77 0.63 1.13 0.85 1.79 1.52 -4.12%
P/EPS 22.76 17.71 7.69 17.98 18.75 287.50 95.65 -17.94%
EY 4.39 5.65 13.00 5.56 5.33 0.35 1.05 21.78%
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 2.24 0.72 0.68 1.13 0.64 1.71 1.59 4.83%
P/EPS 45.53 16.67 8.28 17.98 14.06 275.00 100.00 -10.27%
EY 2.20 6.00 12.07 5.56 7.11 0.36 1.00 11.47%
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