[IQZAN] YoY Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[IQZAN] IQZAN HOLDING BERHAD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 35.97%
YoY- 383.86%
Quarter Report
Latest QR
Upcoming QR
IQZAN's Result
IQZAN's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 124,893 128,867 99,420 79,460 68,439 61,367 53,251 15.25%
PBT 4,316 3,017 3,928 3,445 -356 -7,403 -11,897 -
Tax -1,017 -1,011 -752 -315 -88 -210 616 -
NP 3,299 2,006 3,176 3,130 -444 -7,613 -11,281 -
-
NP to SH 2,792 2,087 3,153 3,058 632 -6,843 -9,562 -
-
Tax Rate 23.56% 33.51% 19.14% 9.14% - - - -
Total Cost 121,594 126,861 96,244 76,330 68,883 68,980 64,532 11.12%
-
Net Worth 49,370 47,137 45,185 43,201 39,936 38,963 41,569 2.90%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 673 672 - - - - - -
Div Payout % 24.13% 32.20% - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 49,370 47,137 45,185 43,201 39,936 38,963 41,569 2.90%
NOSH 44,922 44,803 44,786 44,805 44,897 44,091 40,409 1.77%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 2.64% 1.56% 3.19% 3.94% -0.65% -12.41% -21.18% -
ROE 5.66% 4.43% 6.98% 7.08% 1.58% -17.56% -23.00% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 278.02 287.63 221.98 177.34 152.43 139.18 131.78 13.23%
EPS 6.21 4.65 7.04 6.82 1.41 -15.52 -23.56 -
DPS 1.50 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.099 1.0521 1.0089 0.9642 0.8895 0.8837 1.0287 1.10%
Adjusted Per Share Value based on latest NOSH - 44,821
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 56.30 58.09 44.82 35.82 30.85 27.66 24.00 15.25%
EPS 1.26 0.94 1.42 1.38 0.28 -3.08 -4.31 -
DPS 0.30 0.30 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2225 0.2125 0.2037 0.1947 0.18 0.1756 0.1874 2.90%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.20 1.00 0.95 0.90 0.71 0.91 1.11 -
P/RPS 0.43 0.35 0.43 0.51 0.47 0.65 0.84 -10.55%
P/EPS 19.31 21.47 13.49 13.19 50.44 -5.86 -4.69 -
EY 5.18 4.66 7.41 7.58 1.98 -17.05 -21.32 -
DY 1.25 1.50 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.95 0.94 0.93 0.80 1.03 1.08 0.15%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 22/02/12 25/02/11 24/02/10 27/02/09 26/02/08 27/02/07 -
Price 1.12 1.05 1.20 1.02 0.70 0.88 1.10 -
P/RPS 0.40 0.37 0.54 0.58 0.46 0.63 0.83 -11.44%
P/EPS 18.02 22.54 17.05 14.95 49.73 -5.67 -4.65 -
EY 5.55 4.44 5.87 6.69 2.01 -17.64 -21.51 -
DY 1.34 1.43 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.00 1.19 1.06 0.79 1.00 1.07 -0.79%

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