[IRIS] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[IRIS] IRIS CORPORATION BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 8.52%
YoY- 46.55%
Quarter Report
Latest QR
Upcoming QR
IRIS's Result
IRIS's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 423,185 394,991 365,506 331,727 290,835 281,199 286,818 29.57%
PBT 47,078 43,907 36,680 30,421 25,042 23,965 18,477 86.44%
Tax -20,090 -21,697 -18,290 -14,840 -10,684 -8,733 -6,217 118.41%
NP 26,988 22,210 18,390 15,581 14,358 15,232 12,260 69.13%
-
NP to SH 26,974 22,193 18,387 15,581 14,358 15,232 12,260 69.08%
-
Tax Rate 42.67% 49.42% 49.86% 48.78% 42.66% 36.44% 33.65% -
Total Cost 396,197 372,781 347,116 316,146 276,477 265,967 274,558 27.66%
-
Net Worth 341,894 338,319 311,487 299,918 294,359 281,939 285,619 12.72%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 341,894 338,319 311,487 299,918 294,359 281,939 285,619 12.72%
NOSH 1,424,558 1,409,666 1,415,853 1,428,181 1,401,714 1,409,696 1,428,095 -0.16%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 6.38% 5.62% 5.03% 4.70% 4.94% 5.42% 4.27% -
ROE 7.89% 6.56% 5.90% 5.20% 4.88% 5.40% 4.29% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 29.71 28.02 25.82 23.23 20.75 19.95 20.08 29.81%
EPS 1.89 1.57 1.30 1.09 1.02 1.08 0.86 68.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.24 0.22 0.21 0.21 0.20 0.20 12.91%
Adjusted Per Share Value based on latest NOSH - 1,428,181
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 51.88 48.42 44.81 40.67 35.65 34.47 35.16 29.57%
EPS 3.31 2.72 2.25 1.91 1.76 1.87 1.50 69.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4191 0.4147 0.3819 0.3677 0.3609 0.3456 0.3501 12.72%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.13 0.13 0.15 0.16 0.16 0.17 0.08 -
P/RPS 0.44 0.46 0.58 0.69 0.77 0.85 0.40 6.55%
P/EPS 6.87 8.26 11.55 14.67 15.62 15.73 9.32 -18.38%
EY 14.57 12.11 8.66 6.82 6.40 6.36 10.73 22.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.54 0.68 0.76 0.76 0.85 0.40 22.12%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 26/08/10 24/05/10 23/02/10 24/11/09 25/08/09 28/05/09 -
Price 0.14 0.13 0.13 0.16 0.16 0.16 0.19 -
P/RPS 0.47 0.46 0.50 0.69 0.77 0.80 0.95 -37.42%
P/EPS 7.39 8.26 10.01 14.67 15.62 14.81 22.13 -51.83%
EY 13.52 12.11 9.99 6.82 6.40 6.75 4.52 107.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.54 0.59 0.76 0.76 0.80 0.95 -28.01%

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