Highlights

[IQGROUP] QoQ Annualized Quarter Result on 2015-03-31 [#4]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 28-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 31-Mar-2015  [#4]
Profit Trend QoQ -     -16.55%    YoY -     87.19%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 185,182 188,996 200,132 193,987 206,748 218,394 226,960 -12.65%
  QoQ % -2.02% -5.56% 3.17% -6.17% -5.33% -3.77% -
  Horiz. % 81.59% 83.27% 88.18% 85.47% 91.09% 96.23% 100.00%
PBT 28,489 33,286 33,740 27,292 31,930 33,344 34,944 -12.70%
  QoQ % -14.41% -1.35% 23.63% -14.53% -4.24% -4.58% -
  Horiz. % 81.53% 95.26% 96.55% 78.10% 91.38% 95.42% 100.00%
Tax -7,177 -8,368 -8,640 -6,442 -7,165 -6,156 -5,488 19.53%
  QoQ % 14.23% 3.15% -34.12% 10.09% -16.40% -12.17% -
  Horiz. % 130.78% 152.48% 157.43% 117.38% 130.56% 112.17% 100.00%
NP 21,312 24,918 25,100 20,850 24,765 27,188 29,456 -19.36%
  QoQ % -14.47% -0.73% 20.38% -15.81% -8.91% -7.70% -
  Horiz. % 72.35% 84.59% 85.21% 70.78% 84.08% 92.30% 100.00%
NP to SH 21,528 25,280 25,724 20,995 25,157 27,630 29,864 -19.56%
  QoQ % -14.84% -1.73% 22.52% -16.55% -8.95% -7.48% -
  Horiz. % 72.09% 84.65% 86.14% 70.30% 84.24% 92.52% 100.00%
Tax Rate 25.19 % 25.14 % 25.61 % 23.60 % 22.44 % 18.46 % 15.71 % 36.88%
  QoQ % 0.20% -1.84% 8.52% 5.17% 21.56% 17.50% -
  Horiz. % 160.34% 160.03% 163.02% 150.22% 142.84% 117.50% 100.00%
Total Cost 163,870 164,078 175,032 173,137 181,982 191,206 197,504 -11.67%
  QoQ % -0.13% -6.26% 1.09% -4.86% -4.82% -3.19% -
  Horiz. % 82.97% 83.08% 88.62% 87.66% 92.14% 96.81% 100.00%
Net Worth 139,462 137,444 128,510 117,448 117,924 111,990 104,592 21.08%
  QoQ % 1.47% 6.95% 9.42% -0.40% 5.30% 7.07% -
  Horiz. % 133.34% 131.41% 122.87% 112.29% 112.75% 107.07% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 46 70 - 68 45 68 - -
  QoQ % -33.21% 0.00% 0.00% 50.49% -33.36% 0.00% -
  Horiz. % 68.40% 102.40% 0.00% 100.28% 66.64% 100.00% -
Div Payout % 0.22 % 0.28 % - % 0.33 % 0.18 % 0.25 % - % -
  QoQ % -21.43% 0.00% 0.00% 83.33% -28.00% 0.00% -
  Horiz. % 88.00% 112.00% 0.00% 132.00% 72.00% 100.00% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 139,462 137,444 128,510 117,448 117,924 111,990 104,592 21.08%
  QoQ % 1.47% 6.95% 9.42% -0.40% 5.30% 7.07% -
  Horiz. % 133.34% 131.41% 122.87% 112.29% 112.75% 107.07% 100.00%
NOSH 87,712 87,544 87,422 85,728 85,452 85,488 85,034 2.08%
  QoQ % 0.19% 0.14% 1.97% 0.32% -0.04% 0.53% -
  Horiz. % 103.15% 102.95% 102.81% 100.82% 100.49% 100.53% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 11.51 % 13.18 % 12.54 % 10.75 % 11.98 % 12.45 % 12.98 % -7.68%
  QoQ % -12.67% 5.10% 16.65% -10.27% -3.78% -4.08% -
  Horiz. % 88.67% 101.54% 96.61% 82.82% 92.30% 95.92% 100.00%
ROE 15.44 % 18.39 % 20.02 % 17.88 % 21.33 % 24.67 % 28.55 % -33.55%
  QoQ % -16.04% -8.14% 11.97% -16.17% -13.54% -13.59% -
  Horiz. % 54.08% 64.41% 70.12% 62.63% 74.71% 86.41% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 211.13 215.89 228.93 226.28 241.94 255.46 266.90 -14.43%
  QoQ % -2.20% -5.70% 1.17% -6.47% -5.29% -4.29% -
  Horiz. % 79.10% 80.89% 85.77% 84.78% 90.65% 95.71% 100.00%
EPS 24.55 28.88 29.44 24.49 29.44 32.32 35.12 -21.18%
  QoQ % -14.99% -1.90% 20.21% -16.81% -8.91% -7.97% -
  Horiz. % 69.90% 82.23% 83.83% 69.73% 83.83% 92.03% 100.00%
DPS 0.05 0.08 0.00 0.08 0.05 0.08 0.00 -
  QoQ % -37.50% 0.00% 0.00% 60.00% -37.50% 0.00% -
  Horiz. % 62.50% 100.00% 0.00% 100.00% 62.50% 100.00% -
NAPS 1.5900 1.5700 1.4700 1.3700 1.3800 1.3100 1.2300 18.61%
  QoQ % 1.27% 6.80% 7.30% -0.72% 5.34% 6.50% -
  Horiz. % 129.27% 127.64% 119.51% 111.38% 112.20% 106.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 210.37 214.70 227.35 220.37 234.87 248.10 257.83 -12.65%
  QoQ % -2.02% -5.56% 3.17% -6.17% -5.33% -3.77% -
  Horiz. % 81.59% 83.27% 88.18% 85.47% 91.09% 96.23% 100.00%
EPS 24.46 28.72 29.22 23.85 28.58 31.39 33.93 -19.55%
  QoQ % -14.83% -1.71% 22.52% -16.55% -8.95% -7.49% -
  Horiz. % 72.09% 84.64% 86.12% 70.29% 84.23% 92.51% 100.00%
DPS 0.05 0.08 0.00 0.08 0.05 0.08 0.00 -
  QoQ % -37.50% 0.00% 0.00% 60.00% -37.50% 0.00% -
  Horiz. % 62.50% 100.00% 0.00% 100.00% 62.50% 100.00% -
NAPS 1.5843 1.5614 1.4599 1.3342 1.3396 1.2722 1.1882 21.08%
  QoQ % 1.47% 6.95% 9.42% -0.40% 5.30% 7.07% -
  Horiz. % 133.34% 131.41% 122.87% 112.29% 112.74% 107.07% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 2.0800 2.2400 2.4400 2.7000 1.5900 1.9600 1.1500 -
P/RPS 0.99 1.04 1.07 1.19 0.66 0.77 0.43 74.09%
  QoQ % -4.81% -2.80% -10.08% 80.30% -14.29% 79.07% -
  Horiz. % 230.23% 241.86% 248.84% 276.74% 153.49% 179.07% 100.00%
P/EPS 8.47 7.76 8.29 11.02 5.40 6.06 3.27 88.28%
  QoQ % 9.15% -6.39% -24.77% 104.07% -10.89% 85.32% -
  Horiz. % 259.02% 237.31% 253.52% 337.00% 165.14% 185.32% 100.00%
EY 11.80 12.89 12.06 9.07 18.52 16.49 30.54 -46.86%
  QoQ % -8.46% 6.88% 32.97% -51.03% 12.31% -46.01% -
  Horiz. % 38.64% 42.21% 39.49% 29.70% 60.64% 53.99% 100.00%
DY 0.03 0.04 0.00 0.03 0.03 0.04 0.00 -
  QoQ % -25.00% 0.00% 0.00% 0.00% -25.00% 0.00% -
  Horiz. % 75.00% 100.00% 0.00% 75.00% 75.00% 100.00% -
P/NAPS 1.31 1.43 1.66 1.97 1.15 1.50 0.93 25.58%
  QoQ % -8.39% -13.86% -15.74% 71.30% -23.33% 61.29% -
  Horiz. % 140.86% 153.76% 178.49% 211.83% 123.66% 161.29% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 26/11/15 27/08/15 28/05/15 25/02/15 26/11/14 27/08/14 -
Price 2.0100 2.3100 2.2000 2.7600 2.3400 1.7000 1.2500 -
P/RPS 0.95 1.07 0.96 1.22 0.97 0.67 0.47 59.66%
  QoQ % -11.21% 11.46% -21.31% 25.77% 44.78% 42.55% -
  Horiz. % 202.13% 227.66% 204.26% 259.57% 206.38% 142.55% 100.00%
P/EPS 8.19 8.00 7.48 11.27 7.95 5.26 3.56 74.01%
  QoQ % 2.37% 6.95% -33.63% 41.76% 51.14% 47.75% -
  Horiz. % 230.06% 224.72% 210.11% 316.57% 223.31% 147.75% 100.00%
EY 12.21 12.50 13.38 8.87 12.58 19.01 28.10 -42.54%
  QoQ % -2.32% -6.58% 50.85% -29.49% -33.82% -32.35% -
  Horiz. % 43.45% 44.48% 47.62% 31.57% 44.77% 67.65% 100.00%
DY 0.03 0.03 0.00 0.03 0.02 0.05 0.00 -
  QoQ % 0.00% 0.00% 0.00% 50.00% -60.00% 0.00% -
  Horiz. % 60.00% 60.00% 0.00% 60.00% 40.00% 100.00% -
P/NAPS 1.26 1.47 1.50 2.01 1.70 1.30 1.02 15.08%
  QoQ % -14.29% -2.00% -25.37% 18.24% 30.77% 27.45% -
  Horiz. % 123.53% 144.12% 147.06% 197.06% 166.67% 127.45% 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.
 


TOP ARTICLES

1. THE MOST UNDERVALUED TECH STOCK ON BURSA MALAYSIA NOW Art of Investments
2. Hiap Teck’s big player depressing the price - Koon Yew Yin Koon Yew Yin's Blog
3. PublicInvest Research Headlines - 24 Sept 2021 PublicInvest Research
4. Top Glove: 4 management concerns that caught my attention over the past year - Shak Chee Hoi Good Articles to Share
5. KPOWER, SOLARVEST, SAMAIDEN & PEKAT: Compare & Contrast their Prices, Earnings & Price to Book Value, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
6. PALM OIL WILL BE A BRIGHT SHINING STAR AS VERY HIGH PROFIT-GROWTH PHASE IS NOW ON-GOING, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
7. Mplus Market Pulse - 24 Sept 2021 M+ Online Research Articles
8. MCA: 51% bumi equity for freight forwarders against country's goals of creating pro-business environment save malaysia!
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
 
 

396  502  563  848 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PASUKGB 0.06-0.005 
 DNEX 0.81-0.02 
 KAB 0.41+0.015 
 VS-WB 0.58+0.04 
 MINETEC-PR 0.005+0.005 
 SAPNRG 0.1150.00 
 KAB-WA 0.055+0.005 
 TANCO 0.26+0.015 
 VS 1.70+0.18 
 HSI-HG8 0.49+0.07 
PARTNERS & BROKERS