[IRIS] YoY TTM 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- -5.74%
YoY- -6.67%
Quarter Report
Latest QR
Upcoming QR
IRIS's Result
IRIS's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 602,072 426,424 423,185 290,835 256,715 254,657 221,779 14.75%
PBT 36,955 30,899 47,078 25,042 14,841 6,008 7,360 24.89%
Tax -15,065 -10,501 -20,090 -10,684 1,014 -2,923 -20 149.11%
NP 21,890 20,398 26,988 14,358 15,855 3,085 7,340 16.24%
-
NP to SH 26,329 21,508 26,974 14,358 15,384 3,626 7,345 19.23%
-
Tax Rate 40.77% 33.98% 42.67% 42.66% -6.83% 48.65% 0.27% -
Total Cost 580,182 406,026 396,197 276,477 240,860 251,572 214,439 14.69%
-
Net Worth 446,078 417,299 341,894 294,359 275,238 0 237,599 9.06%
Dividend
31/12/13 31/12/12 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 7,051 7,076 - - - - - -
Div Payout % 26.78% 32.90% - - - - - -
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 446,078 417,299 341,894 294,359 275,238 0 237,599 9.06%
NOSH 1,649,696 1,605,000 1,424,558 1,401,714 1,376,190 1,325,333 990,000 7.28%
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 3.64% 4.78% 6.38% 4.94% 6.18% 1.21% 3.31% -
ROE 5.90% 5.15% 7.89% 4.88% 5.59% 0.00% 3.09% -
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 36.50 26.57 29.71 20.75 18.65 19.21 22.40 6.95%
EPS 1.60 1.34 1.89 1.02 1.12 0.27 0.74 11.20%
DPS 0.43 0.44 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2704 0.26 0.24 0.21 0.20 0.00 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 72.82 51.57 51.18 35.18 31.05 30.80 26.82 14.75%
EPS 3.18 2.60 3.26 1.74 1.86 0.44 0.89 19.17%
DPS 0.85 0.86 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5395 0.5047 0.4135 0.356 0.3329 0.00 0.2874 9.06%
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 0.77 0.64 0.44 0.77 0.64 1.20 0.98 -3.26%
P/EPS 17.54 12.69 6.87 15.62 10.73 84.07 29.65 -6.97%
EY 5.70 7.88 14.57 6.40 9.32 1.19 3.37 7.51%
DY 1.53 2.59 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.65 0.54 0.76 0.60 0.00 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 1.53 0.60 0.47 0.77 0.48 1.14 1.03 5.60%
P/EPS 35.09 11.94 7.39 15.62 8.05 80.41 31.00 1.72%
EY 2.85 8.38 13.52 6.40 12.42 1.24 3.23 -1.70%
DY 0.76 2.76 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.07 0.62 0.58 0.76 0.45 0.00 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