[IQZAN] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[IQZAN] IQZAN HOLDING BERHAD
Announcement Date
24-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 13.67%
YoY- 111.95%
Quarter Report
Latest QR
Upcoming QR
IQZAN's Result
IQZAN's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 120,360 132,766 105,429 85,221 71,086 63,112 52,656 14.75%
PBT 4,064 2,801 4,261 3,955 996 -5,989 -11,743 -
Tax -958 -965 -918 -390 -79 -206 633 -
NP 3,106 1,836 3,343 3,565 917 -6,195 -11,110 -
-
NP to SH 2,501 1,828 3,413 3,476 1,640 -5,520 -8,998 -
-
Tax Rate 23.57% 34.45% 21.54% 9.86% 7.93% - - -
Total Cost 117,254 130,930 102,086 81,656 70,169 69,307 63,766 10.67%
-
Net Worth 50,085 47,643 46,175 43,746 40,447 39,058 41,062 3.36%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 675 673 - - - - - -
Div Payout % 27.02% 36.85% - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 50,085 47,643 46,175 43,746 40,447 39,058 41,062 3.36%
NOSH 45,285 44,705 44,922 44,726 45,192 44,941 41,836 1.32%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 2.58% 1.38% 3.17% 4.18% 1.29% -9.82% -21.10% -
ROE 4.99% 3.84% 7.39% 7.95% 4.05% -14.13% -21.91% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 265.78 296.98 234.69 190.54 157.30 140.43 125.86 13.25%
EPS 5.52 4.09 7.60 7.77 3.63 -12.28 -21.51 -
DPS 1.50 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.106 1.0657 1.0279 0.9781 0.895 0.8691 0.9815 2.00%
Adjusted Per Share Value based on latest NOSH - 44,726
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 54.26 59.85 47.52 38.42 32.04 28.45 23.74 14.75%
EPS 1.13 0.82 1.54 1.57 0.74 -2.49 -4.06 -
DPS 0.30 0.30 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2258 0.2148 0.2081 0.1972 0.1823 0.1761 0.1851 3.36%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.28 1.00 1.24 1.03 0.78 0.86 1.18 -
P/RPS 0.48 0.34 0.53 0.54 0.50 0.61 0.94 -10.58%
P/EPS 23.18 24.46 16.32 13.25 21.49 -7.00 -5.49 -
EY 4.31 4.09 6.13 7.55 4.65 -14.28 -18.23 -
DY 1.17 1.50 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 0.94 1.21 1.05 0.87 0.99 1.20 -0.56%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 30/05/13 29/05/12 26/05/11 24/05/10 27/05/09 27/05/08 30/05/07 -
Price 1.90 1.28 1.09 1.00 1.01 0.85 0.95 -
P/RPS 0.71 0.43 0.46 0.52 0.64 0.61 0.75 -0.90%
P/EPS 34.40 31.30 14.35 12.87 27.83 -6.92 -4.42 -
EY 2.91 3.19 6.97 7.77 3.59 -14.45 -22.64 -
DY 0.79 1.17 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 1.20 1.06 1.02 1.13 0.98 0.97 10.00%

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