[IQZAN] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[IQZAN] IQZAN HOLDING BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 15.37%
YoY- 33.78%
Quarter Report
Latest QR
Upcoming QR
IQZAN's Result
IQZAN's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 88,868 58,875 27,423 124,893 92,918 61,418 31,956 97.63%
PBT 2,091 1,469 627 4,316 3,508 2,310 879 78.10%
Tax -457 -327 -130 -1,017 -1,034 -573 -189 80.05%
NP 1,634 1,142 497 3,299 2,474 1,737 690 77.57%
-
NP to SH 847 581 317 2,792 2,420 1,593 608 24.70%
-
Tax Rate 21.86% 22.26% 20.73% 23.56% 29.48% 24.81% 21.50% -
Total Cost 87,234 57,733 26,926 121,594 90,444 59,681 31,266 98.06%
-
Net Worth 49,891 50,029 50,085 49,370 48,974 48,799 47,643 3.11%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 673 - - - -
Div Payout % - - - 24.13% - - - -
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 49,891 50,029 50,085 49,370 48,974 48,799 47,643 3.11%
NOSH 45,294 45,038 45,285 44,922 44,897 44,873 44,705 0.87%
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 1.84% 1.94% 1.81% 2.64% 2.66% 2.83% 2.16% -
ROE 1.70% 1.16% 0.63% 5.66% 4.94% 3.26% 1.28% -
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 196.20 130.72 60.56 278.02 206.95 136.87 71.48 95.91%
EPS 1.87 1.29 0.70 6.21 5.39 3.55 1.36 23.62%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 1.1015 1.1108 1.106 1.099 1.0908 1.0875 1.0657 2.22%
Adjusted Per Share Value based on latest NOSH - 45,045
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 40.06 26.54 12.36 56.30 41.89 27.69 14.40 97.67%
EPS 0.38 0.26 0.14 1.26 1.09 0.72 0.27 25.56%
DPS 0.00 0.00 0.00 0.30 0.00 0.00 0.00 -
NAPS 0.2249 0.2255 0.2258 0.2225 0.2208 0.22 0.2148 3.10%
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 1.75 1.60 1.28 1.20 1.27 1.27 1.00 -
P/RPS 0.89 1.22 2.11 0.43 0.61 0.93 1.40 -26.04%
P/EPS 93.58 124.03 182.86 19.31 23.56 35.77 73.53 17.42%
EY 1.07 0.81 0.55 5.18 4.24 2.80 1.36 -14.76%
DY 0.00 0.00 0.00 1.25 0.00 0.00 0.00 -
P/NAPS 1.59 1.44 1.16 1.09 1.16 1.17 0.94 41.91%
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 27/11/13 28/08/13 30/05/13 27/02/13 27/11/12 30/08/12 29/05/12 -
Price 1.65 1.48 1.90 1.12 1.20 1.21 1.28 -
P/RPS 0.84 1.13 3.14 0.40 0.58 0.88 1.79 -39.58%
P/EPS 88.24 114.73 271.43 18.02 22.26 34.08 94.12 -4.20%
EY 1.13 0.87 0.37 5.55 4.49 2.93 1.06 4.35%
DY 0.00 0.00 0.00 1.34 0.00 0.00 0.00 -
P/NAPS 1.50 1.33 1.72 1.02 1.10 1.11 1.20 16.02%

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