[IQZAN] QoQ 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- -24.28%
YoY- -29.87%
Quarter Report
Latest QR
Upcoming QR
IQZAN's Result
IQZAN's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 31,975 31,500 29,462 31,956 33,409 34,231 33,170 -2.40%
PBT 808 1,198 1,431 879 1,031 960 -69 -
Tax 17 -461 -384 -189 -375 -83 -318 -
NP 825 737 1,047 690 656 877 -387 -
-
NP to SH 372 827 985 608 803 779 -362 -
-
Tax Rate -2.10% 38.48% 26.83% 21.50% 36.37% 8.65% - -
Total Cost 31,150 30,763 28,415 31,266 32,753 33,354 33,557 -4.81%
-
Net Worth 45,045 49,026 48,912 47,643 44,912 46,440 45,580 -0.78%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 675 - - - 673 - - -
Div Payout % 181.64% - - - 83.90% - - -
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 45,045 49,026 48,912 47,643 44,912 46,440 45,580 -0.78%
NOSH 45,045 44,945 44,977 44,705 44,912 44,770 44,691 0.52%
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 2.58% 2.34% 3.55% 2.16% 1.96% 2.56% -1.17% -
ROE 0.83% 1.69% 2.01% 1.28% 1.79% 1.68% -0.79% -
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 70.98 70.08 65.50 71.48 74.39 76.46 74.22 -2.91%
EPS 0.82 1.84 2.19 1.36 1.79 1.74 -0.81 -
DPS 1.50 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 1.00 1.0908 1.0875 1.0657 1.00 1.0373 1.0199 -1.29%
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 14.41 14.20 13.28 14.40 15.06 15.43 14.95 -2.41%
EPS 0.17 0.37 0.44 0.27 0.36 0.35 -0.16 -
DPS 0.30 0.00 0.00 0.00 0.30 0.00 0.00 -
NAPS 0.2031 0.221 0.2205 0.2148 0.2025 0.2093 0.2055 -0.77%
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 1.69 1.81 1.94 1.40 1.34 1.29 1.48 9.20%
P/EPS 145.31 69.02 57.99 73.53 55.93 56.90 -135.80 -
EY 0.69 1.45 1.72 1.36 1.79 1.76 -0.74 -
DY 1.25 0.00 0.00 0.00 1.50 0.00 0.00 -
P/NAPS 1.20 1.16 1.17 0.94 1.00 0.95 1.08 7.24%
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 1.58 1.71 1.85 1.79 1.41 1.29 1.32 12.67%
P/EPS 135.62 65.22 55.25 94.12 58.73 56.90 -120.99 -
EY 0.74 1.53 1.81 1.06 1.70 1.76 -0.83 -
DY 1.34 0.00 0.00 0.00 1.43 0.00 0.00 -
P/NAPS 1.12 1.10 1.11 1.20 1.05 0.95 0.96 10.77%

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