[IQZAN] YoY 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- -33.91%
YoY- 41.43%
Quarter Report
Latest QR
Upcoming QR
IQZAN's Result
IQZAN's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 31,975 33,409 26,279 23,512 16,939 16,715 11,549 18.47%
PBT 808 1,031 1,061 1,244 349 -2,284 -4,874 -
Tax 17 -375 -284 -318 -46 -132 589 -44.58%
NP 825 656 777 926 303 -2,416 -4,285 -
-
NP to SH 372 803 984 809 572 -2,226 -3,490 -
-
Tax Rate -2.10% 36.37% 26.77% 25.56% 13.18% - - -
Total Cost 31,150 32,753 25,502 22,586 16,636 19,131 15,834 11.92%
-
Net Worth 45,045 44,912 45,125 43,216 39,828 36,975 41,798 1.25%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 675 673 - - - - - -
Div Payout % 181.64% 83.90% - - - - - -
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 45,045 44,912 45,125 43,216 39,828 36,975 41,798 1.25%
NOSH 45,045 44,912 44,727 44,821 44,776 41,842 40,628 1.73%
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 2.58% 1.96% 2.96% 3.94% 1.79% -14.45% -37.10% -
ROE 0.83% 1.79% 2.18% 1.87% 1.44% -6.02% -8.35% -
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 70.98 74.39 58.75 52.46 37.83 39.95 28.43 16.45%
EPS 0.82 1.79 2.20 2.73 1.28 -5.32 -8.59 -
DPS 1.50 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.0089 0.9642 0.8895 0.8837 1.0288 -0.47%
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 14.41 15.06 11.85 10.60 7.64 7.53 5.21 18.45%
EPS 0.17 0.36 0.44 0.36 0.26 -1.00 -1.57 -
DPS 0.30 0.30 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2031 0.2025 0.2034 0.1948 0.1795 0.1667 0.1884 1.25%
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 1.69 1.34 1.62 1.72 1.88 2.28 3.90 -12.99%
P/EPS 145.31 55.93 43.18 49.86 55.58 -17.11 -12.92 -
EY 0.69 1.79 2.32 2.01 1.80 -5.85 -7.74 -
DY 1.25 1.50 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.00 0.94 0.93 0.80 1.03 1.08 1.76%
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 1.58 1.41 2.04 1.94 1.85 2.20 3.87 -13.85%
P/EPS 135.62 58.73 54.55 56.51 54.80 -16.54 -12.81 -
EY 0.74 1.70 1.83 1.77 1.82 -6.05 -7.81 -
DY 1.34 1.43 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.05 1.19 1.06 0.79 1.00 1.07 0.76%

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