[IQZAN] YoY TTM Result on 30-Sep-2011 [#3]

Stock
[IQZAN] IQZAN HOLDING BERHAD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 14.05%
YoY- -22.3%
Quarter Report
Latest QR
Upcoming QR
IQZAN's Result
IQZAN's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 104,358 120,843 126,327 121,737 96,653 72,887 68,215 7.33%
PBT 4,535 2,899 4,539 3,100 4,111 2,550 -2,989 -
Tax -1,024 -440 -1,409 -939 -786 -43 -174 34.34%
NP 3,511 2,459 3,130 2,161 3,325 2,507 -3,163 -
-
NP to SH 3,511 1,219 3,223 2,314 2,978 2,821 -2,166 -
-
Tax Rate 22.58% 15.18% 31.04% 30.29% 19.12% 1.69% - -
Total Cost 100,847 118,384 123,197 119,576 93,328 70,380 71,378 5.92%
-
Net Worth 85,970 49,660 49,026 46,440 44,320 42,136 40,018 13.58%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - 675 673 - - - - -
Div Payout % - 55.43% 20.90% - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 85,970 49,660 49,026 46,440 44,320 42,136 40,018 13.58%
NOSH 122,204 45,084 44,945 44,770 44,909 44,835 45,517 17.88%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 3.36% 2.03% 2.48% 1.78% 3.44% 3.44% -4.64% -
ROE 4.08% 2.45% 6.57% 4.98% 6.72% 6.69% -5.41% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 85.40 268.04 281.07 271.92 215.22 162.57 149.87 -8.94%
EPS 2.87 2.70 7.17 5.17 6.63 6.29 -4.76 -
DPS 0.00 1.50 1.50 0.00 0.00 0.00 0.00 -
NAPS 0.7035 1.1015 1.0908 1.0373 0.9869 0.9398 0.8792 -3.64%
Adjusted Per Share Value based on latest NOSH - 44,770
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 47.04 54.47 56.95 54.88 43.57 32.86 30.75 7.33%
EPS 1.58 0.55 1.45 1.04 1.34 1.27 -0.98 -
DPS 0.00 0.30 0.30 0.00 0.00 0.00 0.00 -
NAPS 0.3875 0.2239 0.221 0.2093 0.1998 0.1899 0.1804 13.58%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.51 1.75 1.27 0.99 0.95 0.84 0.90 -
P/RPS 0.60 0.65 0.45 0.36 0.44 0.52 0.60 0.00%
P/EPS 17.75 64.72 17.71 19.15 14.33 13.35 -18.91 -
EY 5.63 1.55 5.65 5.22 6.98 7.49 -5.29 -
DY 0.00 0.86 1.18 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 1.59 1.16 0.95 0.96 0.89 1.02 -5.63%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 25/11/14 27/11/13 27/11/12 29/11/11 24/11/10 25/11/09 26/11/08 -
Price 0.34 1.65 1.20 0.99 0.96 0.91 0.90 -
P/RPS 0.40 0.62 0.43 0.36 0.45 0.56 0.60 -6.53%
P/EPS 11.83 61.03 16.73 19.15 14.48 14.46 -18.91 -
EY 8.45 1.64 5.98 5.22 6.91 6.91 -5.29 -
DY 0.00 0.91 1.25 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 1.50 1.10 0.95 0.97 0.97 1.02 -11.80%

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