[IQZAN] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[IQZAN] IQZAN HOLDING BERHAD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -70.87%
YoY- -29.87%
Quarter Report
Latest QR
Upcoming QR
IQZAN's Result
IQZAN's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 124,893 92,918 61,418 31,956 128,867 95,458 61,227 60.49%
PBT 4,316 3,508 2,310 879 3,017 1,986 1,026 159.45%
Tax -1,017 -1,034 -573 -189 -1,011 -636 -553 49.82%
NP 3,299 2,474 1,737 690 2,006 1,350 473 262.90%
-
NP to SH 2,792 2,420 1,593 608 2,087 1,284 505 211.05%
-
Tax Rate 23.56% 29.48% 24.81% 21.50% 33.51% 32.02% 53.90% -
Total Cost 121,594 90,444 59,681 31,266 126,861 94,108 60,754 58.48%
-
Net Worth 49,370 48,974 48,799 47,643 47,137 46,569 45,579 5.44%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 673 - - - 672 - - -
Div Payout % 24.13% - - - 32.20% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 49,370 48,974 48,799 47,643 47,137 46,569 45,579 5.44%
NOSH 44,922 44,897 44,873 44,705 44,803 44,895 44,690 0.34%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 2.64% 2.66% 2.83% 2.16% 1.56% 1.41% 0.77% -
ROE 5.66% 4.94% 3.26% 1.28% 4.43% 2.76% 1.11% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 278.02 206.95 136.87 71.48 287.63 212.62 137.00 59.94%
EPS 6.21 5.39 3.55 1.36 4.65 2.86 1.13 209.81%
DPS 1.50 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 1.099 1.0908 1.0875 1.0657 1.0521 1.0373 1.0199 5.08%
Adjusted Per Share Value based on latest NOSH - 44,705
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 56.30 41.89 27.69 14.40 58.09 43.03 27.60 60.49%
EPS 1.26 1.09 0.72 0.27 0.94 0.58 0.23 209.16%
DPS 0.30 0.00 0.00 0.00 0.30 0.00 0.00 -
NAPS 0.2225 0.2208 0.22 0.2148 0.2125 0.2099 0.2055 5.41%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.20 1.27 1.27 1.00 1.00 0.99 1.10 -
P/RPS 0.43 0.61 0.93 1.40 0.35 0.47 0.80 -33.76%
P/EPS 19.31 23.56 35.77 73.53 21.47 34.62 97.35 -65.82%
EY 5.18 4.24 2.80 1.36 4.66 2.89 1.03 192.10%
DY 1.25 0.00 0.00 0.00 1.50 0.00 0.00 -
P/NAPS 1.09 1.16 1.17 0.94 0.95 0.95 1.08 0.61%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 27/11/12 30/08/12 29/05/12 22/02/12 29/11/11 19/08/11 -
Price 1.12 1.20 1.21 1.28 1.05 0.99 0.98 -
P/RPS 0.40 0.58 0.88 1.79 0.37 0.47 0.72 -32.29%
P/EPS 18.02 22.26 34.08 94.12 22.54 34.62 86.73 -64.75%
EY 5.55 4.49 2.93 1.06 4.44 2.89 1.15 184.22%
DY 1.34 0.00 0.00 0.00 1.43 0.00 0.00 -
P/NAPS 1.02 1.10 1.11 1.20 1.00 0.95 0.96 4.10%

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