[IQZAN] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[IQZAN] IQZAN HOLDING BERHAD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -28.83%
YoY- -43.94%
Quarter Report
Latest QR
Upcoming QR
IQZAN's Result
IQZAN's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 111,042 115,440 120,843 122,350 120,360 124,893 126,327 -8.24%
PBT 8,930 2,289 2,899 3,475 4,064 4,316 4,539 57.07%
Tax -333 -426 -440 -771 -958 -1,017 -1,409 -61.80%
NP 8,597 1,863 2,459 2,704 3,106 3,299 3,130 96.24%
-
NP to SH 7,843 1,023 1,219 1,780 2,501 2,792 3,223 81.01%
-
Tax Rate 3.73% 18.61% 15.18% 22.19% 23.57% 23.56% 31.04% -
Total Cost 102,445 113,577 118,384 119,646 117,254 121,594 123,197 -11.58%
-
Net Worth 59,061 50,371 49,660 49,703 50,085 45,045 49,026 13.23%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - 675 675 675 675 673 -
Div Payout % - - 55.43% 37.96% 27.02% 24.20% 20.90% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 59,061 50,371 49,660 49,703 50,085 45,045 49,026 13.23%
NOSH 47,015 45,490 45,084 44,745 45,285 45,045 44,945 3.05%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 7.74% 1.61% 2.03% 2.21% 2.58% 2.64% 2.48% -
ROE 13.28% 2.03% 2.45% 3.58% 4.99% 6.20% 6.57% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 236.18 253.77 268.04 273.43 265.78 277.26 281.07 -10.96%
EPS 16.68 2.25 2.70 3.98 5.52 6.20 7.17 75.66%
DPS 0.00 0.00 1.50 1.50 1.50 1.50 1.50 -
NAPS 1.2562 1.1073 1.1015 1.1108 1.106 1.00 1.0908 9.87%
Adjusted Per Share Value based on latest NOSH - 44,745
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 50.05 52.04 54.47 55.15 54.26 56.30 56.95 -8.25%
EPS 3.54 0.46 0.55 0.80 1.13 1.26 1.45 81.40%
DPS 0.00 0.00 0.30 0.30 0.30 0.30 0.30 -
NAPS 0.2662 0.2271 0.2239 0.2241 0.2258 0.2031 0.221 13.22%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.60 1.73 1.75 1.60 1.28 1.20 1.27 -
P/RPS 0.68 0.68 0.65 0.59 0.48 0.43 0.45 31.71%
P/EPS 9.59 76.93 64.72 40.22 23.18 19.36 17.71 -33.58%
EY 10.43 1.30 1.55 2.49 4.31 5.17 5.65 50.54%
DY 0.00 0.00 0.86 0.94 1.17 1.25 1.18 -
P/NAPS 1.27 1.56 1.59 1.44 1.16 1.20 1.16 6.23%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 27/05/14 27/02/14 27/11/13 28/08/13 30/05/13 27/02/13 27/11/12 -
Price 0.585 1.54 1.65 1.48 1.90 1.12 1.20 -
P/RPS 0.25 0.61 0.62 0.54 0.71 0.40 0.43 -30.36%
P/EPS 3.51 68.48 61.03 37.20 34.40 18.07 16.73 -64.72%
EY 28.52 1.46 1.64 2.69 2.91 5.53 5.98 183.60%
DY 0.00 0.00 0.91 1.01 0.79 1.34 1.25 -
P/NAPS 0.47 1.39 1.50 1.33 1.72 1.12 1.10 -43.30%

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