[IRIS] YoY Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[IRIS] IRIS CORPORATION BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 25.02%
YoY- 47.66%
Quarter Report
Latest QR
Upcoming QR
IRIS's Result
IRIS's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/03/13 31/03/12 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 573,237 537,066 410,731 331,728 285,600 219,529 234,881 13.09%
PBT 35,085 34,029 46,075 30,539 15,837 5,482 6,693 25.66%
Tax -16,450 -15,593 -11,667 -14,840 -5,205 1,987 -1,925 34.42%
NP 18,635 18,436 34,408 15,699 10,632 7,469 4,768 20.67%
-
NP to SH 23,286 21,060 37,217 15,699 10,632 7,474 4,768 24.44%
-
Tax Rate 46.89% 45.82% 25.32% 48.59% 32.87% -36.25% 28.76% -
Total Cost 554,602 518,630 376,323 316,029 274,968 212,060 230,113 12.89%
-
Net Worth 497,085 41,497,288 383,194 294,356 286,760 253,355 231,283 11.12%
Dividend
31/03/14 31/03/13 31/03/12 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 497,085 41,497,288 383,194 294,356 286,760 253,355 231,283 11.12%
NOSH 1,728,992 1,572,462 1,502,724 1,401,696 1,365,526 1,266,779 1,005,581 7.75%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 3.25% 3.43% 8.38% 4.73% 3.72% 3.40% 2.03% -
ROE 4.68% 0.05% 9.71% 5.33% 3.71% 2.95% 2.06% -
Per Share
31/03/14 31/03/13 31/03/12 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 33.15 34.15 27.33 23.67 20.92 17.33 23.36 4.94%
EPS 1.38 1.34 2.41 1.12 0.78 0.59 0.47 16.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2875 26.39 0.255 0.21 0.21 0.20 0.23 3.12%
Adjusted Per Share Value based on latest NOSH - 1,428,181
31/03/14 31/03/13 31/03/12 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 69.33 64.96 49.68 40.12 34.54 26.55 28.41 13.09%
EPS 2.82 2.55 4.50 1.90 1.29 0.90 0.58 24.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6012 50.1891 0.4635 0.356 0.3468 0.3064 0.2797 11.12%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/03/14 29/03/13 30/03/12 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.515 0.165 0.19 0.16 0.09 0.20 0.36 -
P/RPS 1.55 0.48 0.70 0.68 0.43 1.15 1.54 0.08%
P/EPS 38.24 12.32 7.67 14.29 11.56 33.90 75.92 -9.02%
EY 2.62 8.12 13.03 7.00 8.65 2.95 1.32 9.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 0.01 0.75 0.76 0.43 1.00 1.57 1.82%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/05/14 31/05/13 29/05/12 23/02/10 24/02/09 27/02/08 23/02/07 -
Price 0.445 0.21 0.17 0.16 0.08 0.16 0.39 -
P/RPS 1.34 0.61 0.62 0.68 0.38 0.92 1.67 -2.99%
P/EPS 33.04 15.68 6.86 14.29 10.27 27.12 82.25 -11.81%
EY 3.03 6.38 14.57 7.00 9.73 3.69 1.22 13.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 0.01 0.67 0.76 0.38 0.80 1.70 -1.26%

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