Highlights

[IQGROUP] QoQ Annualized Quarter Result on 2014-09-30 [#2]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 26-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 30-Sep-2014  [#2]
Profit Trend QoQ -     -7.48%    YoY -     66.87%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 200,132 193,987 206,748 218,394 226,960 171,388 179,048 7.73%
  QoQ % 3.17% -6.17% -5.33% -3.77% 32.42% -4.28% -
  Horiz. % 111.78% 108.34% 115.47% 121.98% 126.76% 95.72% 100.00%
PBT 33,740 27,292 31,930 33,344 34,944 12,727 17,102 57.49%
  QoQ % 23.63% -14.53% -4.24% -4.58% 174.57% -25.58% -
  Horiz. % 197.28% 159.58% 186.70% 194.96% 204.32% 74.42% 100.00%
Tax -8,640 -6,442 -7,165 -6,156 -5,488 -1,764 -2,762 114.30%
  QoQ % -34.12% 10.09% -16.40% -12.17% -211.11% 36.15% -
  Horiz. % 312.74% 233.18% 259.36% 222.83% 198.65% 63.85% 100.00%
NP 25,100 20,850 24,765 27,188 29,456 10,963 14,340 45.39%
  QoQ % 20.38% -15.81% -8.91% -7.70% 168.69% -23.55% -
  Horiz. % 175.03% 145.40% 172.70% 189.60% 205.41% 76.45% 100.00%
NP to SH 25,724 20,995 25,157 27,630 29,864 11,216 14,340 47.79%
  QoQ % 22.52% -16.55% -8.95% -7.48% 166.26% -21.79% -
  Horiz. % 179.39% 146.41% 175.43% 192.68% 208.26% 78.21% 100.00%
Tax Rate 25.61 % 23.60 % 22.44 % 18.46 % 15.71 % 13.86 % 16.15 % 36.10%
  QoQ % 8.52% 5.17% 21.56% 17.50% 13.35% -14.18% -
  Horiz. % 158.58% 146.13% 138.95% 114.30% 97.28% 85.82% 100.00%
Total Cost 175,032 173,137 181,982 191,206 197,504 160,425 164,708 4.15%
  QoQ % 1.09% -4.86% -4.82% -3.19% 23.11% -2.60% -
  Horiz. % 106.27% 105.12% 110.49% 116.09% 119.91% 97.40% 100.00%
Net Worth 128,510 117,448 117,924 111,990 104,592 96,088 96,922 20.75%
  QoQ % 9.42% -0.40% 5.30% 7.07% 8.85% -0.86% -
  Horiz. % 132.59% 121.18% 121.67% 115.55% 107.91% 99.14% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - 68 45 68 - - - -
  QoQ % 0.00% 50.49% -33.36% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.28% 66.64% 100.00% - - -
Div Payout % - % 0.33 % 0.18 % 0.25 % - % - % - % -
  QoQ % 0.00% 83.33% -28.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 132.00% 72.00% 100.00% - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 128,510 117,448 117,924 111,990 104,592 96,088 96,922 20.75%
  QoQ % 9.42% -0.40% 5.30% 7.07% 8.85% -0.86% -
  Horiz. % 132.59% 121.18% 121.67% 115.55% 107.91% 99.14% 100.00%
NOSH 87,422 85,728 85,452 85,488 85,034 85,034 85,019 1.88%
  QoQ % 1.97% 0.32% -0.04% 0.53% 0.00% 0.02% -
  Horiz. % 102.83% 100.83% 100.51% 100.55% 100.02% 100.02% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 12.54 % 10.75 % 11.98 % 12.45 % 12.98 % 6.40 % 8.01 % 34.94%
  QoQ % 16.65% -10.27% -3.78% -4.08% 102.81% -20.10% -
  Horiz. % 156.55% 134.21% 149.56% 155.43% 162.05% 79.90% 100.00%
ROE 20.02 % 17.88 % 21.33 % 24.67 % 28.55 % 11.67 % 14.80 % 22.38%
  QoQ % 11.97% -16.17% -13.54% -13.59% 144.64% -21.15% -
  Horiz. % 135.27% 120.81% 144.12% 166.69% 192.91% 78.85% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 228.93 226.28 241.94 255.46 266.90 201.55 210.60 5.74%
  QoQ % 1.17% -6.47% -5.29% -4.29% 32.42% -4.30% -
  Horiz. % 108.70% 107.45% 114.88% 121.30% 126.73% 95.70% 100.00%
EPS 29.44 24.49 29.44 32.32 35.12 13.19 16.87 45.10%
  QoQ % 20.21% -16.81% -8.91% -7.97% 166.26% -21.81% -
  Horiz. % 174.51% 145.17% 174.51% 191.58% 208.18% 78.19% 100.00%
DPS 0.00 0.08 0.05 0.08 0.00 0.00 0.00 -
  QoQ % 0.00% 60.00% -37.50% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 62.50% 100.00% - - -
NAPS 1.4700 1.3700 1.3800 1.3100 1.2300 1.1300 1.1400 18.53%
  QoQ % 7.30% -0.72% 5.34% 6.50% 8.85% -0.88% -
  Horiz. % 128.95% 120.18% 121.05% 114.91% 107.89% 99.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 227.35 220.37 234.87 248.10 257.83 194.70 203.40 7.73%
  QoQ % 3.17% -6.17% -5.33% -3.77% 32.42% -4.28% -
  Horiz. % 111.77% 108.34% 115.47% 121.98% 126.76% 95.72% 100.00%
EPS 29.22 23.85 28.58 31.39 33.93 12.74 16.29 47.79%
  QoQ % 22.52% -16.55% -8.95% -7.49% 166.33% -21.79% -
  Horiz. % 179.37% 146.41% 175.45% 192.69% 208.29% 78.21% 100.00%
DPS 0.00 0.08 0.05 0.08 0.00 0.00 0.00 -
  QoQ % 0.00% 60.00% -37.50% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 62.50% 100.00% - - -
NAPS 1.4599 1.3342 1.3396 1.2722 1.1882 1.0916 1.1010 20.76%
  QoQ % 9.42% -0.40% 5.30% 7.07% 8.85% -0.85% -
  Horiz. % 132.60% 121.18% 121.67% 115.55% 107.92% 99.15% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 2.4400 2.7000 1.5900 1.9600 1.1500 1.3200 0.8050 -
P/RPS 1.07 1.19 0.66 0.77 0.43 0.65 0.38 99.78%
  QoQ % -10.08% 80.30% -14.29% 79.07% -33.85% 71.05% -
  Horiz. % 281.58% 313.16% 173.68% 202.63% 113.16% 171.05% 100.00%
P/EPS 8.29 11.02 5.40 6.06 3.27 10.01 4.77 44.70%
  QoQ % -24.77% 104.07% -10.89% 85.32% -67.33% 109.85% -
  Horiz. % 173.79% 231.03% 113.21% 127.04% 68.55% 209.85% 100.00%
EY 12.06 9.07 18.52 16.49 30.54 9.99 20.95 -30.87%
  QoQ % 32.97% -51.03% 12.31% -46.01% 205.71% -52.32% -
  Horiz. % 57.57% 43.29% 88.40% 78.71% 145.78% 47.68% 100.00%
DY 0.00 0.03 0.03 0.04 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% -25.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 75.00% 75.00% 100.00% - - -
P/NAPS 1.66 1.97 1.15 1.50 0.93 1.17 0.71 76.43%
  QoQ % -15.74% 71.30% -23.33% 61.29% -20.51% 64.79% -
  Horiz. % 233.80% 277.46% 161.97% 211.27% 130.99% 164.79% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 28/05/15 25/02/15 26/11/14 27/08/14 29/05/14 24/02/14 -
Price 2.2000 2.7600 2.3400 1.7000 1.2500 1.2800 1.4700 -
P/RPS 0.96 1.22 0.97 0.67 0.47 0.64 0.70 23.51%
  QoQ % -21.31% 25.77% 44.78% 42.55% -26.56% -8.57% -
  Horiz. % 137.14% 174.29% 138.57% 95.71% 67.14% 91.43% 100.00%
P/EPS 7.48 11.27 7.95 5.26 3.56 9.70 8.72 -9.75%
  QoQ % -33.63% 41.76% 51.14% 47.75% -63.30% 11.24% -
  Horiz. % 85.78% 129.24% 91.17% 60.32% 40.83% 111.24% 100.00%
EY 13.38 8.87 12.58 19.01 28.10 10.30 11.47 10.85%
  QoQ % 50.85% -29.49% -33.82% -32.35% 172.82% -10.20% -
  Horiz. % 116.65% 77.33% 109.68% 165.74% 244.99% 89.80% 100.00%
DY 0.00 0.03 0.02 0.05 0.00 0.00 0.00 -
  QoQ % 0.00% 50.00% -60.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 60.00% 40.00% 100.00% - - -
P/NAPS 1.50 2.01 1.70 1.30 1.02 1.13 1.29 10.61%
  QoQ % -25.37% 18.24% 30.77% 27.45% -9.73% -12.40% -
  Horiz. % 116.28% 155.81% 131.78% 100.78% 79.07% 87.60% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

236  475  591  1149 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.095+0.005 
 VC 0.05-0.005 
 MAHSING 0.975-0.025 
 DATAPRP 0.20-0.02 
 KSTAR 0.445+0.075 
 LUSTER 0.165-0.005 
 SUPERMX-C1I 0.15-0.005 
 DGSB 0.22+0.005 
 SUPERMX 9.59-0.19 
 VIVOCOM 0.0450.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Supermax: my revised target price - Koon Yew Yin Koon Yew Yin's Blog
2. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
3. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
4. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
5. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
6. [Humbled Investor] Supermx - Superb results - Estimation on Next QR Results HumbledInvestor
7. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
8. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS