[IQZAN] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[IQZAN] IQZAN HOLDING BERHAD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 63.16%
YoY- 230.24%
Quarter Report
Latest QR
Upcoming QR
IQZAN's Result
IQZAN's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 126,327 121,737 96,653 72,887 68,215 56,201 54,683 14.96%
PBT 4,539 3,100 4,111 2,550 -2,989 -9,993 -9,192 -
Tax -1,409 -939 -786 -43 -174 511 630 -
NP 3,130 2,161 3,325 2,507 -3,163 -9,482 -8,562 -
-
NP to SH 3,223 2,314 2,978 2,821 -2,166 -8,107 -7,638 -
-
Tax Rate 31.04% 30.29% 19.12% 1.69% - - - -
Total Cost 123,197 119,576 93,328 70,380 71,378 65,683 63,245 11.74%
-
Net Worth 49,026 46,440 44,320 42,136 40,018 38,737 46,129 1.01%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 673 - - - - - - -
Div Payout % 20.90% - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 49,026 46,440 44,320 42,136 40,018 38,737 46,129 1.01%
NOSH 44,945 44,770 44,909 44,835 45,517 41,910 40,614 1.70%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 2.48% 1.78% 3.44% 3.44% -4.64% -16.87% -15.66% -
ROE 6.57% 4.98% 6.72% 6.69% -5.41% -20.93% -16.56% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 281.07 271.92 215.22 162.57 149.87 134.10 134.64 13.03%
EPS 7.17 5.17 6.63 6.29 -4.76 -19.34 -18.81 -
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0908 1.0373 0.9869 0.9398 0.8792 0.9243 1.1358 -0.67%
Adjusted Per Share Value based on latest NOSH - 44,835
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 56.95 54.88 43.57 32.86 30.75 25.33 24.65 14.96%
EPS 1.45 1.04 1.34 1.27 -0.98 -3.65 -3.44 -
DPS 0.30 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.221 0.2093 0.1998 0.1899 0.1804 0.1746 0.2079 1.02%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.27 0.99 0.95 0.84 0.90 0.83 1.32 -
P/RPS 0.45 0.36 0.44 0.52 0.60 0.62 0.98 -12.15%
P/EPS 17.71 19.15 14.33 13.35 -18.91 -4.29 -7.02 -
EY 5.65 5.22 6.98 7.49 -5.29 -23.31 -14.25 -
DY 1.18 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 0.95 0.96 0.89 1.02 0.90 1.16 0.00%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 29/11/11 24/11/10 25/11/09 26/11/08 26/11/07 29/11/06 -
Price 1.20 0.99 0.96 0.91 0.90 0.82 1.23 -
P/RPS 0.43 0.36 0.45 0.56 0.60 0.61 0.91 -11.73%
P/EPS 16.73 19.15 14.48 14.46 -18.91 -4.24 -6.54 -
EY 5.98 5.22 6.91 6.91 -5.29 -23.59 -15.29 -
DY 1.25 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.95 0.97 0.97 1.02 0.89 1.08 0.30%

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