[IRIS] QoQ TTM Result on 31-Dec-2011

Stock
[IRIS] IRIS CORPORATION BHD
Announcement Date
22-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011
Profit Trend
QoQ- 26.46%
YoY- 33.08%
Quarter Report
Latest QR
Upcoming QR
IRIS's Result
IRIS's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 439,062 417,892 410,731 407,173 347,210 344,674 345,230 17.33%
PBT 39,624 44,370 46,075 53,049 46,171 41,075 43,333 -5.77%
Tax -10,105 -8,526 -11,667 -16,898 -17,006 -15,039 -14,674 -21.96%
NP 29,519 35,844 34,408 36,151 29,165 26,036 28,659 1.98%
-
NP to SH 32,753 39,701 37,216 37,304 29,498 26,053 28,662 9.27%
-
Tax Rate 25.50% 19.22% 25.32% 31.85% 36.83% 36.61% 33.86% -
Total Cost 409,543 382,048 376,323 371,022 318,045 318,638 316,571 18.67%
-
Net Worth 420,036 410,410 388,390 371,468 350,186 356,646 357,555 11.30%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 7,076 7,076 - - 6,435 6,435 6,435 6.51%
Div Payout % 21.60% 17.82% - - 21.82% 24.70% 22.45% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 420,036 410,410 388,390 371,468 350,186 356,646 357,555 11.30%
NOSH 1,585,641 1,572,452 1,493,809 1,485,874 1,459,111 1,426,585 1,430,222 7.09%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 6.72% 8.58% 8.38% 8.88% 8.40% 7.55% 8.30% -
ROE 7.80% 9.67% 9.58% 10.04% 8.42% 7.30% 8.02% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 27.69 26.58 27.50 27.40 23.80 24.16 24.14 9.55%
EPS 2.07 2.52 2.49 2.51 2.02 1.83 2.00 2.31%
DPS 0.45 0.45 0.00 0.00 0.44 0.45 0.45 0.00%
NAPS 0.2649 0.261 0.26 0.25 0.24 0.25 0.25 3.92%
Adjusted Per Share Value based on latest NOSH - 1,485,874
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 53.82 51.23 50.35 49.92 42.56 42.25 42.32 17.32%
EPS 4.02 4.87 4.56 4.57 3.62 3.19 3.51 9.43%
DPS 0.87 0.87 0.00 0.00 0.79 0.79 0.79 6.62%
NAPS 0.5149 0.5031 0.4761 0.4554 0.4293 0.4372 0.4383 11.30%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.17 0.17 0.19 0.16 0.14 0.18 0.19 -
P/RPS 0.61 0.64 0.69 0.58 0.59 0.75 0.79 -15.79%
P/EPS 8.23 6.73 7.63 6.37 6.93 9.86 9.48 -8.97%
EY 12.15 14.85 13.11 15.69 14.44 10.15 10.55 9.84%
DY 2.63 2.65 0.00 0.00 3.15 2.51 2.37 7.16%
P/NAPS 0.64 0.65 0.73 0.64 0.58 0.72 0.76 -10.79%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 27/11/12 24/08/12 29/05/12 22/02/12 23/11/11 24/08/11 19/05/11 -
Price 0.17 0.17 0.17 0.19 0.16 0.15 0.18 -
P/RPS 0.61 0.64 0.62 0.69 0.67 0.62 0.75 -12.83%
P/EPS 8.23 6.73 6.82 7.57 7.91 8.21 8.98 -5.63%
EY 12.15 14.85 14.65 13.21 12.64 12.17 11.13 6.00%
DY 2.63 2.65 0.00 0.00 2.76 3.01 2.50 3.42%
P/NAPS 0.64 0.65 0.65 0.76 0.67 0.60 0.72 -7.53%

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