[IQZAN] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[IQZAN] IQZAN HOLDING BERHAD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 1.51%
YoY- 39.28%
Quarter Report
Latest QR
Upcoming QR
IQZAN's Result
IQZAN's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 125,640 104,358 120,843 126,327 121,737 96,653 72,887 9.49%
PBT -20,929 4,535 2,899 4,539 3,100 4,111 2,550 -
Tax -17 -1,024 -440 -1,409 -939 -786 -43 -14.32%
NP -20,946 3,511 2,459 3,130 2,161 3,325 2,507 -
-
NP to SH -20,475 3,511 1,219 3,223 2,314 2,978 2,821 -
-
Tax Rate - 22.58% 15.18% 31.04% 30.29% 19.12% 1.69% -
Total Cost 146,586 100,847 118,384 123,197 119,576 93,328 70,380 13.00%
-
Net Worth 72,739 85,970 49,660 49,026 46,440 44,320 42,136 9.52%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - 675 673 - - - -
Div Payout % - - 55.43% 20.90% - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 72,739 85,970 49,660 49,026 46,440 44,320 42,136 9.52%
NOSH 132,252 122,204 45,084 44,945 44,770 44,909 44,835 19.74%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -16.67% 3.36% 2.03% 2.48% 1.78% 3.44% 3.44% -
ROE -28.15% 4.08% 2.45% 6.57% 4.98% 6.72% 6.69% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 95.00 85.40 268.04 281.07 271.92 215.22 162.57 -8.56%
EPS -15.48 2.87 2.70 7.17 5.17 6.63 6.29 -
DPS 0.00 0.00 1.50 1.50 0.00 0.00 0.00 -
NAPS 0.55 0.7035 1.1015 1.0908 1.0373 0.9869 0.9398 -8.53%
Adjusted Per Share Value based on latest NOSH - 44,945
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 56.64 47.04 54.47 56.95 54.88 43.57 32.86 9.49%
EPS -9.23 1.58 0.55 1.45 1.04 1.34 1.27 -
DPS 0.00 0.00 0.30 0.30 0.00 0.00 0.00 -
NAPS 0.3279 0.3875 0.2239 0.221 0.2093 0.1998 0.1899 9.52%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.26 0.51 1.75 1.27 0.99 0.95 0.84 -
P/RPS 0.27 0.60 0.65 0.45 0.36 0.44 0.52 -10.34%
P/EPS -1.68 17.75 64.72 17.71 19.15 14.33 13.35 -
EY -59.54 5.63 1.55 5.65 5.22 6.98 7.49 -
DY 0.00 0.00 0.86 1.18 0.00 0.00 0.00 -
P/NAPS 0.47 0.72 1.59 1.16 0.95 0.96 0.89 -10.09%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 20/11/15 25/11/14 27/11/13 27/11/12 29/11/11 24/11/10 25/11/09 -
Price 0.355 0.34 1.65 1.20 0.99 0.96 0.91 -
P/RPS 0.37 0.40 0.62 0.43 0.36 0.45 0.56 -6.67%
P/EPS -2.29 11.83 61.03 16.73 19.15 14.48 14.46 -
EY -43.61 8.45 1.64 5.98 5.22 6.91 6.91 -
DY 0.00 0.00 0.91 1.25 0.00 0.00 0.00 -
P/NAPS 0.65 0.48 1.50 1.10 0.95 0.97 0.97 -6.45%

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