[IQZAN] YoY Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[IQZAN] IQZAN HOLDING BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -13.47%
YoY- 33.78%
Quarter Report
Latest QR
Upcoming QR
IQZAN's Result
IQZAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 131,881 108,158 115,440 124,893 128,867 99,420 79,460 8.80%
PBT -8,460 -5,892 2,289 4,316 3,017 3,928 3,445 -
Tax -927 -510 -426 -1,017 -1,011 -752 -315 19.69%
NP -9,387 -6,402 1,863 3,299 2,006 3,176 3,130 -
-
NP to SH -10,420 -6,155 1,023 2,792 2,087 3,153 3,058 -
-
Tax Rate - - 18.61% 23.56% 33.51% 19.14% 9.14% -
Total Cost 141,268 114,560 113,577 121,594 126,861 96,244 76,330 10.79%
-
Net Worth 75,836 76,810 4,810 49,370 47,137 45,185 43,201 9.82%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - 673 672 - - -
Div Payout % - - - 24.13% 32.20% - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 75,836 76,810 4,810 49,370 47,137 45,185 43,201 9.82%
NOSH 133,046 121,921 45,336 44,922 44,803 44,786 44,805 19.87%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -7.12% -5.92% 1.61% 2.64% 1.56% 3.19% 3.94% -
ROE -13.74% -8.01% 21.27% 5.66% 4.43% 6.98% 7.08% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 99.12 88.71 254.63 278.02 287.63 221.98 177.34 -9.23%
EPS -7.84 -5.04 2.25 6.21 4.65 7.04 6.82 -
DPS 0.00 0.00 0.00 1.50 1.50 0.00 0.00 -
NAPS 0.57 0.63 0.1061 1.099 1.0521 1.0089 0.9642 -8.38%
Adjusted Per Share Value based on latest NOSH - 45,045
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 59.45 48.75 52.04 56.30 58.09 44.82 35.82 8.80%
EPS -4.70 -2.77 0.46 1.26 0.94 1.42 1.38 -
DPS 0.00 0.00 0.00 0.30 0.30 0.00 0.00 -
NAPS 0.3419 0.3462 0.0217 0.2225 0.2125 0.2037 0.1947 9.83%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.31 0.295 1.73 1.20 1.00 0.95 0.90 -
P/RPS 0.31 0.33 0.68 0.43 0.35 0.43 0.51 -7.95%
P/EPS -3.96 -5.84 76.67 19.31 21.47 13.49 13.19 -
EY -25.26 -17.11 1.30 5.18 4.66 7.41 7.58 -
DY 0.00 0.00 0.00 1.25 1.50 0.00 0.00 -
P/NAPS 0.54 0.47 16.31 1.09 0.95 0.94 0.93 -8.65%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 27/02/15 27/02/14 27/02/13 22/02/12 25/02/11 24/02/10 -
Price 0.265 0.33 1.54 1.12 1.05 1.20 1.02 -
P/RPS 0.27 0.37 0.60 0.40 0.37 0.54 0.58 -11.95%
P/EPS -3.38 -6.54 68.25 18.02 22.54 17.05 14.95 -
EY -29.55 -15.30 1.47 5.55 4.44 5.87 6.69 -
DY 0.00 0.00 0.00 1.34 1.43 0.00 0.00 -
P/NAPS 0.46 0.52 14.51 1.02 1.00 1.19 1.06 -12.98%

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