[IQZAN] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[IQZAN] IQZAN HOLDING BERHAD
Announcement Date
20-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 5.43%
YoY- 151.94%
Quarter Report
Latest QR
Upcoming QR
IQZAN's Result
IQZAN's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 129,058 113,013 91,670 71,749 66,541 53,436 53,517 15.78%
PBT 4,301 2,820 4,599 965 -3,718 -11,118 -8,213 -
Tax -1,031 -999 -612 233 -507 570 902 -
NP 3,270 1,821 3,987 1,198 -4,225 -10,548 -7,311 -
-
NP to SH 3,175 2,029 3,708 1,729 -3,329 -8,928 -7,109 -
-
Tax Rate 23.97% 35.43% 13.31% -24.15% - - - -
Total Cost 125,788 111,192 87,683 70,551 70,766 63,984 60,828 12.86%
-
Net Worth 48,912 45,580 43,744 40,958 39,853 39,648 47,986 0.31%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 673 - - - - - - -
Div Payout % 21.22% - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 48,912 45,580 43,744 40,958 39,853 39,648 47,986 0.31%
NOSH 44,977 44,691 44,824 44,886 44,935 41,853 40,625 1.70%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 2.53% 1.61% 4.35% 1.67% -6.35% -19.74% -13.66% -
ROE 6.49% 4.45% 8.48% 4.22% -8.35% -22.52% -14.81% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 286.94 252.87 204.51 159.85 148.08 127.67 131.73 13.84%
EPS 7.06 4.54 8.27 3.85 -7.41 -21.33 -17.50 -
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0875 1.0199 0.9759 0.9125 0.8869 0.9473 1.1812 -1.36%
Adjusted Per Share Value based on latest NOSH - 44,886
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 58.18 50.94 41.32 32.34 30.00 24.09 24.12 15.79%
EPS 1.43 0.91 1.67 0.78 -1.50 -4.02 -3.20 -
DPS 0.30 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2205 0.2055 0.1972 0.1846 0.1797 0.1787 0.2163 0.32%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.27 1.10 1.05 0.98 0.83 0.87 1.59 -
P/RPS 0.44 0.43 0.51 0.61 0.56 0.68 1.21 -15.50%
P/EPS 17.99 24.23 12.69 25.44 -11.20 -4.08 -9.09 -
EY 5.56 4.13 7.88 3.93 -8.93 -24.52 -11.01 -
DY 1.18 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.08 1.08 1.07 0.94 0.92 1.35 -2.35%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 19/08/11 24/08/10 20/08/09 27/08/08 27/08/07 23/08/06 -
Price 1.21 0.98 1.07 0.84 0.93 0.88 1.28 -
P/RPS 0.42 0.39 0.52 0.53 0.63 0.69 0.97 -13.01%
P/EPS 17.14 21.59 12.93 21.81 -12.55 -4.13 -7.31 -
EY 5.83 4.63 7.73 4.59 -7.97 -24.24 -13.67 -
DY 1.24 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.96 1.10 0.92 1.05 0.93 1.08 0.45%

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