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.
 


 

258  268  504  1230 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TIGER 0.10+0.01 
 HSI-C7K 0.2750.00 
 TDM 0.30+0.025 
 MUDAJYA 0.43+0.01 
 RSAWIT 0.335+0.035 
 HSI-H8F 0.225-0.025 
 PUC 0.04+0.005 
 HUBLINE 0.050.00 
 SANICHI 0.075+0.015 
 MATANG 0.095+0.01 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
2. Share that will rise 500% in 2020 Herbert
3. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
5. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
6. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
7. Cutting Your Losses Our Investment Journey
8. SAPURA ENERGY RECORDS JUMP IN Q3 REVENUE Oil and Gas Malaysia News
Partners & Brokers