[IQZAN] YoY TTM Result on 31-Dec-2008 [#4]

Stock
[IQZAN] IQZAN HOLDING BERHAD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 129.18%
YoY- 109.24%
Quarter Report
Latest QR
Upcoming QR
IQZAN's Result
IQZAN's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 128,867 99,420 79,460 68,439 61,367 53,022 54,881 15.28%
PBT 3,017 3,981 3,445 -356 -7,403 -11,896 -6,058 -
Tax -1,011 -771 -315 -88 -210 616 927 -
NP 2,006 3,210 3,130 -444 -7,613 -11,280 -5,131 -
-
NP to SH 2,087 3,199 3,058 632 -6,843 -9,561 -5,270 -
-
Tax Rate 33.51% 19.37% 9.14% - - - - -
Total Cost 126,861 96,210 76,330 68,883 68,980 64,302 60,012 13.28%
-
Net Worth 44,912 44,727 43,216 39,828 36,975 41,798 50,658 -1.98%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 673 - - - - - - -
Div Payout % 32.28% - - - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 44,912 44,727 43,216 39,828 36,975 41,798 50,658 -1.98%
NOSH 44,912 44,727 44,821 44,776 41,842 40,628 40,179 1.87%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 1.56% 3.23% 3.94% -0.65% -12.41% -21.27% -9.35% -
ROE 4.65% 7.15% 7.08% 1.59% -18.51% -22.87% -10.40% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 286.93 222.28 177.28 152.85 146.66 130.50 136.59 13.16%
EPS 4.65 7.15 6.82 1.41 -16.35 -23.53 -13.12 -
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 0.9642 0.8895 0.8837 1.0288 1.2608 -3.78%
Adjusted Per Share Value based on latest NOSH - 44,776
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 58.09 44.82 35.82 30.85 27.66 23.90 24.74 15.28%
EPS 0.94 1.44 1.38 0.28 -3.08 -4.31 -2.38 -
DPS 0.30 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2025 0.2016 0.1948 0.1795 0.1667 0.1884 0.2284 -1.98%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 1.00 0.95 0.90 0.71 0.91 1.11 0.65 -
P/RPS 0.35 0.43 0.51 0.46 0.62 0.85 0.48 -5.12%
P/EPS 21.52 13.28 13.19 50.30 -5.56 -4.72 -4.96 -
EY 4.65 7.53 7.58 1.99 -17.97 -21.20 -20.18 -
DY 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.95 0.93 0.80 1.03 1.08 0.52 11.50%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 22/02/12 25/02/11 24/02/10 27/02/09 26/02/08 27/02/07 21/02/06 -
Price 1.05 1.20 1.02 0.70 0.88 1.10 0.75 -
P/RPS 0.37 0.54 0.58 0.46 0.60 0.84 0.55 -6.39%
P/EPS 22.60 16.78 14.95 49.59 -5.38 -4.67 -5.72 -
EY 4.43 5.96 6.69 2.02 -18.58 -21.39 -17.49 -
DY 1.43 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.20 1.06 0.79 1.00 1.07 0.59 10.07%

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