[IRIS] QoQ Annualized Quarter Result on 31-Dec-2012 [#3]

Stock
[IRIS] IRIS CORPORATION BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- -30.39%
YoY- -45.81%
Quarter Report
Latest QR
Upcoming QR
IRIS's Result
IRIS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 530,542 535,656 537,066 466,410 454,020 409,864 410,731 18.58%
PBT 37,136 35,840 34,029 34,494 43,682 41,752 46,075 -13.38%
Tax -11,606 -10,940 -15,593 -13,554 -16,136 -12,612 -11,667 -0.34%
NP 25,530 24,900 18,436 20,940 27,546 29,140 34,408 -18.02%
-
NP to SH 29,972 30,712 21,060 20,214 29,038 33,336 37,217 -13.42%
-
Tax Rate 31.25% 30.52% 45.82% 39.29% 36.94% 30.21% 25.32% -
Total Cost 505,012 510,756 518,630 445,470 426,474 380,724 376,323 21.64%
-
Net Worth 431,281 421,193 41,497,288 410,610 418,052 410,410 383,194 8.19%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - 28,204 - - 14,203 28,304 - -
Div Payout % - 91.84% - - 48.91% 84.91% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 431,281 421,193 41,497,288 410,610 418,052 410,410 383,194 8.19%
NOSH 1,577,473 1,566,938 1,572,462 1,579,270 1,578,152 1,572,452 1,502,724 3.28%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 4.81% 4.65% 3.43% 4.49% 6.07% 7.11% 8.38% -
ROE 6.95% 7.29% 0.05% 4.92% 6.95% 8.12% 9.71% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 33.63 34.18 34.15 29.53 28.77 26.07 27.33 14.81%
EPS 1.90 1.96 1.34 1.28 1.84 2.12 2.41 -14.64%
DPS 0.00 1.80 0.00 0.00 0.90 1.80 0.00 -
NAPS 0.2734 0.2688 26.39 0.26 0.2649 0.261 0.255 4.74%
Adjusted Per Share Value based on latest NOSH - 1,605,000
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 65.04 65.67 65.84 57.18 55.66 50.25 50.35 18.59%
EPS 3.67 3.76 2.58 2.48 3.56 4.09 4.56 -13.46%
DPS 0.00 3.46 0.00 0.00 1.74 3.47 0.00 -
NAPS 0.5287 0.5163 50.8715 0.5034 0.5125 0.5031 0.4698 8.18%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.255 0.195 0.165 0.17 0.17 0.17 0.19 -
P/RPS 0.76 0.57 0.48 0.58 0.59 0.65 0.70 5.63%
P/EPS 13.42 9.95 12.32 13.28 9.24 8.02 7.67 45.15%
EY 7.45 10.05 8.12 7.53 10.82 12.47 13.03 -31.08%
DY 0.00 9.23 0.00 0.00 5.29 10.59 0.00 -
P/NAPS 0.93 0.73 0.01 0.65 0.64 0.65 0.75 15.40%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 27/08/13 31/05/13 26/02/13 27/11/12 24/08/12 29/05/12 -
Price 0.275 0.19 0.21 0.16 0.17 0.17 0.17 -
P/RPS 0.82 0.56 0.61 0.54 0.59 0.65 0.62 20.46%
P/EPS 14.47 9.69 15.68 12.50 9.24 8.02 6.86 64.39%
EY 6.91 10.32 6.38 8.00 10.82 12.47 14.57 -39.15%
DY 0.00 9.47 0.00 0.00 5.29 10.59 0.00 -
P/NAPS 1.01 0.71 0.01 0.62 0.64 0.65 0.67 31.43%

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