[IQZAN] YoY TTM Result on 31-Dec-2010 [#4]

Stock
[IQZAN] IQZAN HOLDING BERHAD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 7.42%
YoY- 4.61%
Quarter Report
Latest QR
Upcoming QR
IQZAN's Result
IQZAN's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 115,440 124,893 128,867 99,420 79,460 68,439 61,367 11.09%
PBT 2,289 4,316 3,017 3,981 3,445 -356 -7,403 -
Tax -426 -1,017 -1,011 -771 -315 -88 -210 12.49%
NP 1,863 3,299 2,006 3,210 3,130 -444 -7,613 -
-
NP to SH 1,023 2,792 2,087 3,199 3,058 632 -6,843 -
-
Tax Rate 18.61% 23.56% 33.51% 19.37% 9.14% - - -
Total Cost 113,577 121,594 126,861 96,210 76,330 68,883 68,980 8.65%
-
Net Worth 50,371 45,045 44,912 44,727 43,216 39,828 36,975 5.28%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - 675 673 - - - - -
Div Payout % - 24.20% 32.28% - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 50,371 45,045 44,912 44,727 43,216 39,828 36,975 5.28%
NOSH 45,490 45,045 44,912 44,727 44,821 44,776 41,842 1.40%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 1.61% 2.64% 1.56% 3.23% 3.94% -0.65% -12.41% -
ROE 2.03% 6.20% 4.65% 7.15% 7.08% 1.59% -18.51% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 253.77 277.26 286.93 222.28 177.28 152.85 146.66 9.55%
EPS 2.25 6.20 4.65 7.15 6.82 1.41 -16.35 -
DPS 0.00 1.50 1.50 0.00 0.00 0.00 0.00 -
NAPS 1.1073 1.00 1.00 1.00 0.9642 0.8895 0.8837 3.82%
Adjusted Per Share Value based on latest NOSH - 44,727
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 52.04 56.30 58.09 44.82 35.82 30.85 27.66 11.09%
EPS 0.46 1.26 0.94 1.44 1.38 0.28 -3.08 -
DPS 0.00 0.30 0.30 0.00 0.00 0.00 0.00 -
NAPS 0.2271 0.2031 0.2025 0.2016 0.1948 0.1795 0.1667 5.28%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.73 1.20 1.00 0.95 0.90 0.71 0.91 -
P/RPS 0.68 0.43 0.35 0.43 0.51 0.46 0.62 1.55%
P/EPS 76.93 19.36 21.52 13.28 13.19 50.30 -5.56 -
EY 1.30 5.17 4.65 7.53 7.58 1.99 -17.97 -
DY 0.00 1.25 1.50 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 1.20 1.00 0.95 0.93 0.80 1.03 7.15%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 27/02/14 27/02/13 22/02/12 25/02/11 24/02/10 27/02/09 26/02/08 -
Price 1.54 1.12 1.05 1.20 1.02 0.70 0.88 -
P/RPS 0.61 0.40 0.37 0.54 0.58 0.46 0.60 0.27%
P/EPS 68.48 18.07 22.60 16.78 14.95 49.59 -5.38 -
EY 1.46 5.53 4.43 5.96 6.69 2.02 -18.58 -
DY 0.00 1.34 1.43 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.12 1.05 1.20 1.06 0.79 1.00 5.63%

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