[IQZAN] QoQ TTM Result on 30-Jun-2012 [#2]

Stock
[IQZAN] IQZAN HOLDING BERHAD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 73.69%
YoY- 56.48%
Quarter Report
Latest QR
Upcoming QR
IQZAN's Result
IQZAN's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 120,360 124,893 126,327 129,058 132,766 128,867 121,737 -0.75%
PBT 4,064 4,316 4,539 4,301 2,801 3,017 3,100 19.76%
Tax -958 -1,017 -1,409 -1,031 -965 -1,011 -939 1.34%
NP 3,106 3,299 3,130 3,270 1,836 2,006 2,161 27.33%
-
NP to SH 2,501 2,792 3,223 3,175 1,828 2,087 2,314 5.31%
-
Tax Rate 23.57% 23.56% 31.04% 23.97% 34.45% 33.51% 30.29% -
Total Cost 117,254 121,594 123,197 125,788 130,930 126,861 119,576 -1.29%
-
Net Worth 50,085 45,045 49,026 48,912 47,643 44,912 46,440 5.16%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 675 675 673 673 673 673 - -
Div Payout % 27.02% 24.20% 20.90% 21.22% 36.85% 32.28% - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 50,085 45,045 49,026 48,912 47,643 44,912 46,440 5.16%
NOSH 45,285 45,045 44,945 44,977 44,705 44,912 44,770 0.76%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 2.58% 2.64% 2.48% 2.53% 1.38% 1.56% 1.78% -
ROE 4.99% 6.20% 6.57% 6.49% 3.84% 4.65% 4.98% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 265.78 277.26 281.07 286.94 296.98 286.93 271.92 -1.50%
EPS 5.52 6.20 7.17 7.06 4.09 4.65 5.17 4.45%
DPS 1.50 1.50 1.50 1.50 1.50 1.50 0.00 -
NAPS 1.106 1.00 1.0908 1.0875 1.0657 1.00 1.0373 4.36%
Adjusted Per Share Value based on latest NOSH - 44,977
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 54.26 56.30 56.95 58.18 59.85 58.09 54.88 -0.75%
EPS 1.13 1.26 1.45 1.43 0.82 0.94 1.04 5.68%
DPS 0.30 0.30 0.30 0.30 0.30 0.30 0.00 -
NAPS 0.2258 0.2031 0.221 0.2205 0.2148 0.2025 0.2093 5.18%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.28 1.20 1.27 1.27 1.00 1.00 0.99 -
P/RPS 0.48 0.43 0.45 0.44 0.34 0.35 0.36 21.12%
P/EPS 23.18 19.36 17.71 17.99 24.46 21.52 19.15 13.56%
EY 4.31 5.17 5.65 5.56 4.09 4.65 5.22 -11.97%
DY 1.17 1.25 1.18 1.18 1.50 1.50 0.00 -
P/NAPS 1.16 1.20 1.16 1.17 0.94 1.00 0.95 14.22%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 27/02/13 27/11/12 30/08/12 29/05/12 22/02/12 29/11/11 -
Price 1.90 1.12 1.20 1.21 1.28 1.05 0.99 -
P/RPS 0.71 0.40 0.43 0.42 0.43 0.37 0.36 57.20%
P/EPS 34.40 18.07 16.73 17.14 31.30 22.60 19.15 47.71%
EY 2.91 5.53 5.98 5.83 3.19 4.43 5.22 -32.24%
DY 0.79 1.34 1.25 1.24 1.17 1.43 0.00 -
P/NAPS 1.72 1.12 1.10 1.11 1.20 1.05 0.95 48.49%

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