Highlights

[IQGROUP] QoQ Annualized Quarter Result on 2017-03-31 [#4]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 30-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 31-Mar-2017  [#4]
Profit Trend QoQ -     -2.90%    YoY -     36.38%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 158,286 172,068 180,972 198,896 201,870 206,962 215,624 -18.58%
  QoQ % -8.01% -4.92% -9.01% -1.47% -2.46% -4.02% -
  Horiz. % 73.41% 79.80% 83.93% 92.24% 93.62% 95.98% 100.00%
PBT 1,240 4,912 12,628 32,695 36,808 34,124 31,652 -88.40%
  QoQ % -74.76% -61.10% -61.38% -11.17% 7.87% 7.81% -
  Horiz. % 3.92% 15.52% 39.90% 103.30% 116.29% 107.81% 100.00%
Tax 524 -118 -2,064 -4,530 -7,514 -6,884 -5,940 -
  QoQ % 544.07% 94.28% 54.44% 39.72% -9.16% -15.89% -
  Horiz. % -8.82% 1.99% 34.75% 76.26% 126.51% 115.89% 100.00%
NP 1,764 4,794 10,564 28,165 29,293 27,240 25,712 -83.16%
  QoQ % -63.20% -54.62% -62.49% -3.85% 7.54% 5.94% -
  Horiz. % 6.86% 18.64% 41.09% 109.54% 113.93% 105.94% 100.00%
NP to SH 1,764 4,794 10,564 28,443 29,293 27,730 26,684 -83.57%
  QoQ % -63.20% -54.62% -62.86% -2.90% 5.64% 3.92% -
  Horiz. % 6.61% 17.97% 39.59% 106.59% 109.78% 103.92% 100.00%
Tax Rate -42.26 % 2.40 % 16.34 % 13.86 % 20.42 % 20.17 % 18.77 % -
  QoQ % -1,860.83% -85.31% 17.89% -32.13% 1.24% 7.46% -
  Horiz. % -225.15% 12.79% 87.05% 73.84% 108.79% 107.46% 100.00%
Total Cost 156,522 167,274 170,408 170,731 172,577 179,722 189,912 -12.06%
  QoQ % -6.43% -1.84% -0.19% -1.07% -3.98% -5.37% -
  Horiz. % 82.42% 88.08% 89.73% 89.90% 90.87% 94.63% 100.00%
Net Worth 153,168 155,809 161,971 161,091 159,330 148,767 145,246 3.59%
  QoQ % -1.69% -3.80% 0.55% 1.10% 7.10% 2.42% -
  Horiz. % 105.45% 107.27% 111.52% 110.91% 109.70% 102.42% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 58 88 - 96 58 88 - -
  QoQ % -33.33% 0.00% 0.00% 65.00% -33.33% 0.00% -
  Horiz. % 66.67% 100.00% 0.00% 110.00% 66.67% 100.00% -
Div Payout % 3.33 % 1.84 % - % 0.34 % 0.20 % 0.32 % - % -
  QoQ % 80.98% 0.00% 0.00% 70.00% -37.50% 0.00% -
  Horiz. % 1,040.62% 575.00% 0.00% 106.25% 62.50% 100.00% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 153,168 155,809 161,971 161,091 159,330 148,767 145,246 3.59%
  QoQ % -1.69% -3.80% 0.55% 1.10% 7.10% 2.42% -
  Horiz. % 105.45% 107.27% 111.52% 110.91% 109.70% 102.42% 100.00%
NOSH 88,028 88,028 88,028 88,028 88,028 88,028 88,028 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 1.11 % 2.79 % 5.84 % 14.16 % 14.51 % 13.16 % 11.92 % -79.37%
  QoQ % -60.22% -52.23% -58.76% -2.41% 10.26% 10.40% -
  Horiz. % 9.31% 23.41% 48.99% 118.79% 121.73% 110.40% 100.00%
ROE 1.15 % 3.08 % 6.52 % 17.66 % 18.39 % 18.64 % 18.37 % -84.15%
  QoQ % -62.66% -52.76% -63.08% -3.97% -1.34% 1.47% -
  Horiz. % 6.26% 16.77% 35.49% 96.13% 100.11% 101.47% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 179.81 195.47 205.58 225.95 229.33 235.11 244.95 -18.58%
  QoQ % -8.01% -4.92% -9.02% -1.47% -2.46% -4.02% -
  Horiz. % 73.41% 79.80% 83.93% 92.24% 93.62% 95.98% 100.00%
EPS 2.00 5.44 12.00 32.31 33.28 31.50 30.32 -83.59%
  QoQ % -63.24% -54.67% -62.86% -2.91% 5.65% 3.89% -
  Horiz. % 6.60% 17.94% 39.58% 106.56% 109.76% 103.89% 100.00%
DPS 0.07 0.10 0.00 0.11 0.07 0.10 0.00 -
  QoQ % -30.00% 0.00% 0.00% 57.14% -30.00% 0.00% -
  Horiz. % 70.00% 100.00% 0.00% 110.00% 70.00% 100.00% -
NAPS 1.7400 1.7700 1.8400 1.8300 1.8100 1.6900 1.6500 3.59%
  QoQ % -1.69% -3.80% 0.55% 1.10% 7.10% 2.42% -
  Horiz. % 105.45% 107.27% 111.52% 110.91% 109.70% 102.42% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 179.81 195.47 205.58 225.95 229.33 235.11 244.95 -18.58%
  QoQ % -8.01% -4.92% -9.02% -1.47% -2.46% -4.02% -
  Horiz. % 73.41% 79.80% 83.93% 92.24% 93.62% 95.98% 100.00%
EPS 2.00 5.44 12.00 32.31 33.28 31.50 30.32 -83.59%
  QoQ % -63.24% -54.67% -62.86% -2.91% 5.65% 3.89% -
  Horiz. % 6.60% 17.94% 39.58% 106.56% 109.76% 103.89% 100.00%
DPS 0.07 0.10 0.00 0.11 0.07 0.10 0.00 -
  QoQ % -30.00% 0.00% 0.00% 57.14% -30.00% 0.00% -
  Horiz. % 70.00% 100.00% 0.00% 110.00% 70.00% 100.00% -
NAPS 1.7400 1.7700 1.8400 1.8300 1.8100 1.6900 1.6500 3.59%
  QoQ % -1.69% -3.80% 0.55% 1.10% 7.10% 2.42% -
  Horiz. % 105.45% 107.27% 111.52% 110.91% 109.70% 102.42% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.9900 3.1100 4.2500 3.5000 2.5500 2.1900 1.9000 -
P/RPS 1.11 1.59 2.07 1.55 1.11 0.93 0.78 26.44%
  QoQ % -30.19% -23.19% 33.55% 39.64% 19.35% 19.23% -
  Horiz. % 142.31% 203.85% 265.38% 198.72% 142.31% 119.23% 100.00%
P/EPS 99.31 57.11 35.41 10.83 7.66 6.95 6.27 527.53%
  QoQ % 73.89% 61.28% 226.96% 41.38% 10.22% 10.85% -
  Horiz. % 1,583.89% 910.85% 564.75% 172.73% 122.17% 110.85% 100.00%
EY 1.01 1.75 2.82 9.23 13.05 14.38 15.95 -84.03%
  QoQ % -42.29% -37.94% -69.45% -29.27% -9.25% -9.84% -
  Horiz. % 6.33% 10.97% 17.68% 57.87% 81.82% 90.16% 100.00%
DY 0.03 0.03 0.00 0.03 0.03 0.05 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -40.00% 0.00% -
  Horiz. % 60.00% 60.00% 0.00% 60.00% 60.00% 100.00% -
P/NAPS 1.14 1.76 2.31 1.91 1.41 1.30 1.15 -0.58%
  QoQ % -35.23% -23.81% 20.94% 35.46% 8.46% 13.04% -
  Horiz. % 99.13% 153.04% 200.87% 166.09% 122.61% 113.04% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 29/11/17 29/08/17 30/05/17 27/02/17 17/11/16 29/08/16 -
Price 1.7800 2.7600 4.8000 3.8300 2.9400 2.2600 1.9600 -
P/RPS 0.99 1.41 2.33 1.70 1.28 0.96 0.80 15.22%
  QoQ % -29.79% -39.48% 37.06% 32.81% 33.33% 20.00% -
  Horiz. % 123.75% 176.25% 291.25% 212.50% 160.00% 120.00% 100.00%
P/EPS 88.83 50.68 40.00 11.85 8.83 7.17 6.47 470.64%
  QoQ % 75.28% 26.70% 237.55% 34.20% 23.15% 10.82% -
  Horiz. % 1,372.95% 783.31% 618.24% 183.15% 136.48% 110.82% 100.00%
EY 1.13 1.97 2.50 8.44 11.32 13.94 15.47 -82.44%
  QoQ % -42.64% -21.20% -70.38% -25.44% -18.79% -9.89% -
  Horiz. % 7.30% 12.73% 16.16% 54.56% 73.17% 90.11% 100.00%
DY 0.04 0.04 0.00 0.03 0.02 0.04 0.00 -
  QoQ % 0.00% 0.00% 0.00% 50.00% -50.00% 0.00% -
  Horiz. % 100.00% 100.00% 0.00% 75.00% 50.00% 100.00% -
P/NAPS 1.02 1.56 2.61 2.09 1.62 1.34 1.19 -9.74%
  QoQ % -34.62% -40.23% 24.88% 29.01% 20.90% 12.61% -
  Horiz. % 85.71% 131.09% 219.33% 175.63% 136.13% 112.61% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

396  550  558  646 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.0350.00 
 LUSTER 0.2250.00 
 MAHSING 1.18-0.06 
 KTB 0.155+0.04 
 LUSTER-WA 0.125-0.005 
 XOX 0.12-0.005 
 AT 0.09-0.01 
 MLAB 0.0350.00 
 DNEX 0.235+0.045 
 DNEX-WD 0.05+0.015 

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. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
2. SUPERMAX - BEYOND GLOVES !!! freetospeak
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
5. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
6. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
7. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
8. SUPERMAX OBM - The George Soros bet AGAIN? (REVISIT) freetospeak
PARTNERS & BROKERS