[IQGROUP] QoQ Annualized Quarter Result on 2016-12-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 172,068 180,972 198,896 201,870 206,962 215,624 190,008 -6.39% QoQ % -4.92% -9.01% -1.47% -2.46% -4.02% 13.48% - Horiz. % 90.56% 95.24% 104.68% 106.24% 108.92% 113.48% 100.00%
PBT 4,912 12,628 32,695 36,808 34,124 31,652 27,861 -68.52% QoQ % -61.10% -61.38% -11.17% 7.87% 7.81% 13.61% - Horiz. % 17.63% 45.33% 117.35% 132.11% 122.48% 113.61% 100.00%
Tax -118 -2,064 -4,530 -7,514 -6,884 -5,940 -7,232 -93.55% QoQ % 94.28% 54.44% 39.72% -9.16% -15.89% 17.87% - Horiz. % 1.63% 28.54% 62.64% 103.91% 95.19% 82.13% 100.00%
NP 4,794 10,564 28,165 29,293 27,240 25,712 20,629 -62.17% QoQ % -54.62% -62.49% -3.85% 7.54% 5.94% 24.64% - Horiz. % 23.24% 51.21% 136.53% 142.00% 132.05% 124.64% 100.00%
NP to SH 4,794 10,564 28,443 29,293 27,730 26,684 20,856 -62.44% QoQ % -54.62% -62.86% -2.90% 5.64% 3.92% 27.94% - Horiz. % 22.99% 50.65% 136.38% 140.46% 132.96% 127.94% 100.00%
Tax Rate 2.40 % 16.34 % 13.86 % 20.42 % 20.17 % 18.77 % 25.96 % -79.52% QoQ % -85.31% 17.89% -32.13% 1.24% 7.46% -27.70% - Horiz. % 9.24% 62.94% 53.39% 78.66% 77.70% 72.30% 100.00%
Total Cost 167,274 170,408 170,731 172,577 179,722 189,912 169,379 -0.83% QoQ % -1.84% -0.19% -1.07% -3.98% -5.37% 12.12% - Horiz. % 98.76% 100.61% 100.80% 101.89% 106.11% 112.12% 100.00%
Net Worth 155,809 161,971 161,091 159,330 148,767 145,246 136,209 9.37% QoQ % -3.80% 0.55% 1.10% 7.10% 2.42% 6.63% - Horiz. % 114.39% 118.91% 118.27% 116.97% 109.22% 106.63% 100.00%
Dividend 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 88 - 96 58 88 - 87 0.11% QoQ % 0.00% 0.00% 65.00% -33.33% 0.00% 0.00% - Horiz. % 100.17% 0.00% 110.19% 66.78% 100.17% 0.00% 100.00%
Div Payout % 1.84 % - % 0.34 % 0.20 % 0.32 % - % 0.42 % 167.50% QoQ % 0.00% 0.00% 70.00% -37.50% 0.00% 0.00% - Horiz. % 438.10% 0.00% 80.95% 47.62% 76.19% 0.00% 100.00%
Equity 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 155,809 161,971 161,091 159,330 148,767 145,246 136,209 9.37% QoQ % -3.80% 0.55% 1.10% 7.10% 2.42% 6.63% - Horiz. % 114.39% 118.91% 118.27% 116.97% 109.22% 106.63% 100.00%
NOSH 88,028 88,028 88,028 88,028 88,028 88,028 87,877 0.11% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.17% - Horiz. % 100.17% 100.17% 100.17% 100.17% 100.17% 100.17% 100.00%
Ratio Analysis 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 2.79 % 5.84 % 14.16 % 14.51 % 13.16 % 11.92 % 10.86 % -59.55% QoQ % -52.23% -58.76% -2.41% 10.26% 10.40% 9.76% - Horiz. % 25.69% 53.78% 130.39% 133.61% 121.18% 109.76% 100.00%
ROE 3.08 % 6.52 % 17.66 % 18.39 % 18.64 % 18.37 % 15.31 % -65.63% QoQ % -52.76% -63.08% -3.97% -1.34% 1.47% 19.99% - Horiz. % 20.12% 42.59% 115.35% 120.12% 121.75% 119.99% 100.00%
Per Share 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 195.47 205.58 225.95 229.33 235.11 244.95 216.22 -6.50% QoQ % -4.92% -9.02% -1.47% -2.46% -4.02% 13.29% - Horiz. % 90.40% 95.08% 104.50% 106.06% 108.74% 113.29% 100.00%
EPS 5.44 12.00 32.31 33.28 31.50 30.32 23.73 -62.51% QoQ % -54.67% -62.86% -2.91% 5.65% 3.89% 27.77% - Horiz. % 22.92% 50.57% 136.16% 140.24% 132.74% 127.77% 100.00%
DPS 0.10 0.00 0.11 0.07 0.10 0.00 0.10 - QoQ % 0.00% 0.00% 57.14% -30.00% 0.00% 0.00% - Horiz. % 100.00% 0.00% 110.00% 70.00% 100.00% 0.00% 100.00%
NAPS 1.7700 1.8400 1.8300 1.8100 1.6900 1.6500 1.5500 9.24% QoQ % -3.80% 0.55% 1.10% 7.10% 2.42% 6.45% - Horiz. % 114.19% 118.71% 118.06% 116.77% 109.03% 106.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 195.47 205.58 225.95 229.33 235.11 244.95 215.85 -6.39% QoQ % -4.92% -9.02% -1.47% -2.46% -4.02% 13.48% - Horiz. % 90.56% 95.24% 104.68% 106.25% 108.92% 113.48% 100.00%
EPS 5.44 12.00 32.31 33.28 31.50 30.32 23.69 -62.47% QoQ % -54.67% -62.86% -2.91% 5.65% 3.89% 27.99% - Horiz. % 22.96% 50.65% 136.39% 140.48% 132.97% 127.99% 100.00%
DPS 0.10 0.00 0.11 0.07 0.10 0.00 0.10 - QoQ % 0.00% 0.00% 57.14% -30.00% 0.00% 0.00% - Horiz. % 100.00% 0.00% 110.00% 70.00% 100.00% 0.00% 100.00%
NAPS 1.7700 1.8400 1.8300 1.8100 1.6900 1.6500 1.5473 9.37% QoQ % -3.80% 0.55% 1.10% 7.10% 2.42% 6.64% - Horiz. % 114.39% 118.92% 118.27% 116.98% 109.22% 106.64% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 3.1100 4.2500 3.5000 2.5500 2.1900 1.9000 1.9500 -
P/RPS 1.59 2.07 1.55 1.11 0.93 0.78 0.90 46.09% QoQ % -23.19% 33.55% 39.64% 19.35% 19.23% -13.33% - Horiz. % 176.67% 230.00% 172.22% 123.33% 103.33% 86.67% 100.00%
P/EPS 57.11 35.41 10.83 7.66 6.95 6.27 8.22 263.68% QoQ % 61.28% 226.96% 41.38% 10.22% 10.85% -23.72% - Horiz. % 694.77% 430.78% 131.75% 93.19% 84.55% 76.28% 100.00%
EY 1.75 2.82 9.23 13.05 14.38 15.95 12.17 -72.52% QoQ % -37.94% -69.45% -29.27% -9.25% -9.84% 31.06% - Horiz. % 14.38% 23.17% 75.84% 107.23% 118.16% 131.06% 100.00%
DY 0.03 0.00 0.03 0.03 0.05 0.00 0.05 -28.84% QoQ % 0.00% 0.00% 0.00% -40.00% 0.00% 0.00% - Horiz. % 60.00% 0.00% 60.00% 60.00% 100.00% 0.00% 100.00%
P/NAPS 1.76 2.31 1.91 1.41 1.30 1.15 1.26 24.93% QoQ % -23.81% 20.94% 35.46% 8.46% 13.04% -8.73% - Horiz. % 139.68% 183.33% 151.59% 111.90% 103.17% 91.27% 100.00%
Price Multiplier on Announcement Date 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/11/17 29/08/17 30/05/17 27/02/17 17/11/16 29/08/16 27/05/16 -
Price 2.7600 4.8000 3.8300 2.9400 2.2600 1.9600 1.9000 -
P/RPS 1.41 2.33 1.70 1.28 0.96 0.80 0.88 36.89% QoQ % -39.48% 37.06% 32.81% 33.33% 20.00% -9.09% - Horiz. % 160.23% 264.77% 193.18% 145.45% 109.09% 90.91% 100.00%
P/EPS 50.68 40.00 11.85 8.83 7.17 6.47 8.01 241.70% QoQ % 26.70% 237.55% 34.20% 23.15% 10.82% -19.23% - Horiz. % 632.71% 499.38% 147.94% 110.24% 89.51% 80.77% 100.00%
EY 1.97 2.50 8.44 11.32 13.94 15.47 12.49 -70.77% QoQ % -21.20% -70.38% -25.44% -18.79% -9.89% 23.86% - Horiz. % 15.77% 20.02% 67.57% 90.63% 111.61% 123.86% 100.00%
DY 0.04 0.00 0.03 0.02 0.04 0.00 0.05 -13.81% QoQ % 0.00% 0.00% 50.00% -50.00% 0.00% 0.00% - Horiz. % 80.00% 0.00% 60.00% 40.00% 80.00% 0.00% 100.00%
P/NAPS 1.56 2.61 2.09 1.62 1.34 1.19 1.23 17.15% QoQ % -40.23% 24.88% 29.01% 20.90% 12.61% -3.25% - Horiz. % 126.83% 212.20% 169.92% 131.71% 108.94% 96.75% 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.
Comment
IQGROUP Quarterly Report Q3 Dec16.pdf 
