Highlights

[IQGROUP] QoQ Cumulative Quarter Result on 2015-06-30 [#1]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 27-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 30-Jun-2015  [#1]
Profit Trend QoQ -     -69.37%    YoY -     -13.86%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 190,008 138,887 94,498 50,033 193,987 155,061 109,197 44.62%
  QoQ % 36.81% 46.97% 88.87% -74.21% 25.10% 42.00% -
  Horiz. % 174.00% 127.19% 86.54% 45.82% 177.65% 142.00% 100.00%
PBT 27,861 21,367 16,643 8,435 27,292 23,948 16,672 40.78%
  QoQ % 30.39% 28.38% 97.31% -69.09% 13.96% 43.64% -
  Horiz. % 167.11% 128.16% 99.83% 50.59% 163.70% 143.64% 100.00%
Tax -7,232 -5,383 -4,184 -2,160 -6,442 -5,374 -3,078 76.64%
  QoQ % -34.35% -28.66% -93.70% 66.47% -19.87% -74.59% -
  Horiz. % 234.96% 174.89% 135.93% 70.18% 209.29% 174.59% 100.00%
NP 20,629 15,984 12,459 6,275 20,850 18,574 13,594 32.02%
  QoQ % 29.06% 28.29% 98.55% -69.90% 12.25% 36.63% -
  Horiz. % 151.75% 117.58% 91.65% 46.16% 153.38% 136.63% 100.00%
NP to SH 20,856 16,146 12,640 6,431 20,995 18,868 13,815 31.57%
  QoQ % 29.17% 27.74% 96.55% -69.37% 11.27% 36.58% -
  Horiz. % 150.97% 116.87% 91.49% 46.55% 151.97% 136.58% 100.00%
Tax Rate 25.96 % 25.19 % 25.14 % 25.61 % 23.60 % 22.44 % 18.46 % 25.49%
  QoQ % 3.06% 0.20% -1.84% 8.52% 5.17% 21.56% -
  Horiz. % 140.63% 136.46% 136.19% 138.73% 127.84% 121.56% 100.00%
Total Cost 169,379 122,903 82,039 43,758 173,137 136,487 95,603 46.37%
  QoQ % 37.82% 49.81% 87.48% -74.73% 26.85% 42.76% -
  Horiz. % 177.17% 128.56% 85.81% 45.77% 181.10% 142.76% 100.00%
Net Worth 136,209 139,462 137,444 128,510 117,448 117,924 111,990 13.93%
  QoQ % -2.33% 1.47% 6.95% 9.42% -0.40% 5.30% -
  Horiz. % 121.63% 124.53% 122.73% 114.75% 104.87% 105.30% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 87 35 35 - 68 34 34 87.51%
  QoQ % 150.48% 0.19% 0.00% 0.00% 100.65% -0.04% -
  Horiz. % 256.99% 102.60% 102.40% 0.00% 200.56% 99.96% 100.00%
Div Payout % 0.42 % 0.22 % 0.28 % - % 0.33 % 0.18 % 0.25 % 41.28%
  QoQ % 90.91% -21.43% 0.00% 0.00% 83.33% -28.00% -
  Horiz. % 168.00% 88.00% 112.00% 0.00% 132.00% 72.00% 100.00%
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 136,209 139,462 137,444 128,510 117,448 117,924 111,990 13.93%
  QoQ % -2.33% 1.47% 6.95% 9.42% -0.40% 5.30% -
  Horiz. % 121.63% 124.53% 122.73% 114.75% 104.87% 105.30% 100.00%
NOSH 87,877 87,712 87,544 87,422 85,728 85,452 85,488 1.85%
  QoQ % 0.19% 0.19% 0.14% 1.97% 0.32% -0.04% -
  Horiz. % 102.79% 102.60% 102.40% 102.26% 100.28% 99.96% 100.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 10.86 % 11.51 % 13.18 % 12.54 % 10.75 % 11.98 % 12.45 % -8.70%
  QoQ % -5.65% -12.67% 5.10% 16.65% -10.27% -3.78% -
  Horiz. % 87.23% 92.45% 105.86% 100.72% 86.35% 96.22% 100.00%
ROE 15.31 % 11.58 % 9.20 % 5.00 % 17.88 % 16.00 % 12.34 % 15.45%
  QoQ % 32.21% 25.87% 84.00% -72.04% 11.75% 29.66% -
  Horiz. % 124.07% 93.84% 74.55% 40.52% 144.89% 129.66% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 216.22 158.34 107.94 57.23 226.28 181.46 127.73 41.99%
  QoQ % 36.55% 46.69% 88.61% -74.71% 24.70% 42.07% -
  Horiz. % 169.28% 123.96% 84.51% 44.81% 177.15% 142.07% 100.00%
EPS 23.73 18.41 14.44 7.36 24.49 22.08 16.16 29.16%
  QoQ % 28.90% 27.49% 96.20% -69.95% 10.91% 36.63% -
  Horiz. % 146.84% 113.92% 89.36% 45.54% 151.55% 136.63% 100.00%
DPS 0.10 0.04 0.04 0.00 0.08 0.04 0.04 84.10%
  QoQ % 150.00% 0.00% 0.00% 0.00% 100.00% 0.00% -
  Horiz. % 250.00% 100.00% 100.00% 0.00% 200.00% 100.00% 100.00%
NAPS 1.5500 1.5900 1.5700 1.4700 1.3700 1.3800 1.3100 11.86%
  QoQ % -2.52% 1.27% 6.80% 7.30% -0.72% 5.34% -
  Horiz. % 118.32% 121.37% 119.85% 112.21% 104.58% 105.34% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 215.85 157.78 107.35 56.84 220.37 176.15 124.05 44.62%
  QoQ % 36.80% 46.98% 88.86% -74.21% 25.10% 42.00% -
  Horiz. % 174.00% 127.19% 86.54% 45.82% 177.65% 142.00% 100.00%
EPS 23.69 18.34 14.36 7.31 23.85 21.43 15.69 31.58%
  QoQ % 29.17% 27.72% 96.44% -69.35% 11.29% 36.58% -
  Horiz. % 150.99% 116.89% 91.52% 46.59% 152.01% 136.58% 100.00%
DPS 0.10 0.04 0.04 0.00 0.08 0.04 0.04 84.10%
  QoQ % 150.00% 0.00% 0.00% 0.00% 100.00% 0.00% -
  Horiz. % 250.00% 100.00% 100.00% 0.00% 200.00% 100.00% 100.00%
NAPS 1.5473 1.5843 1.5614 1.4599 1.3342 1.3396 1.2722 13.93%
  QoQ % -2.34% 1.47% 6.95% 9.42% -0.40% 5.30% -
  Horiz. % 121.62% 124.53% 122.73% 114.75% 104.87% 105.30% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.9500 2.0800 2.2400 2.4400 2.7000 1.5900 1.9600 -
P/RPS 0.90 1.31 2.08 4.26 1.19 0.88 1.53 -29.77%
  QoQ % -31.30% -37.02% -51.17% 257.98% 35.23% -42.48% -
  Horiz. % 58.82% 85.62% 135.95% 278.43% 77.78% 57.52% 100.00%
P/EPS 8.22 11.30 15.51 33.17 11.02 7.20 12.13 -22.83%
  QoQ % -27.26% -27.14% -53.24% 201.00% 53.06% -40.64% -
  Horiz. % 67.77% 93.16% 127.86% 273.45% 90.85% 59.36% 100.00%
EY 12.17 8.85 6.45 3.01 9.07 13.89 8.24 29.66%
  QoQ % 37.51% 37.21% 114.29% -66.81% -34.70% 68.57% -
  Horiz. % 147.69% 107.40% 78.28% 36.53% 110.07% 168.57% 100.00%
DY 0.05 0.02 0.02 0.00 0.03 0.03 0.02 84.10%
  QoQ % 150.00% 0.00% 0.00% 0.00% 0.00% 50.00% -
  Horiz. % 250.00% 100.00% 100.00% 0.00% 150.00% 150.00% 100.00%
P/NAPS 1.26 1.31 1.43 1.66 1.97 1.15 1.50 -10.96%
  QoQ % -3.82% -8.39% -13.86% -15.74% 71.30% -23.33% -
  Horiz. % 84.00% 87.33% 95.33% 110.67% 131.33% 76.67% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 27/05/16 25/02/16 26/11/15 27/08/15 28/05/15 25/02/15 26/11/14 -
Price 1.9000 2.0100 2.3100 2.2000 2.7600 2.3400 1.7000 -
P/RPS 0.88 1.27 2.14 3.84 1.22 1.29 1.33 -24.05%
  QoQ % -30.71% -40.65% -44.27% 214.75% -5.43% -3.01% -
  Horiz. % 66.17% 95.49% 160.90% 288.72% 91.73% 96.99% 100.00%
P/EPS 8.01 10.92 16.00 29.91 11.27 10.60 10.52 -16.60%
  QoQ % -26.65% -31.75% -46.51% 165.39% 6.32% 0.76% -
  Horiz. % 76.14% 103.80% 152.09% 284.32% 107.13% 100.76% 100.00%
EY 12.49 9.16 6.25 3.34 8.87 9.44 9.51 19.91%
  QoQ % 36.35% 46.56% 87.13% -62.34% -6.04% -0.74% -
  Horiz. % 131.34% 96.32% 65.72% 35.12% 93.27% 99.26% 100.00%
DY 0.05 0.02 0.02 0.00 0.03 0.02 0.02 84.10%
  QoQ % 150.00% 0.00% 0.00% 0.00% 50.00% 0.00% -
  Horiz. % 250.00% 100.00% 100.00% 0.00% 150.00% 100.00% 100.00%
P/NAPS 1.23 1.26 1.47 1.50 2.01 1.70 1.30 -3.62%
  QoQ % -2.38% -14.29% -2.00% -25.37% 18.24% 30.77% -
  Horiz. % 94.62% 96.92% 113.08% 115.38% 154.62% 130.77% 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.
 


 

322  268  530  1155 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.28+0.03 
 VC 0.085-0.005 
 SUPERMX 1.56+0.11 
 ICON 0.385+0.265 
 XDL 0.165+0.005 
 HSI-H8K 0.15-0.04 
 MYEG 1.15+0.04 
 THHEAVY 0.1350.00 
 DGB 0.140.00 
 PERDANA 0.525+0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
3. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
4. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
7. Response to "MNRB - Top 10 Dangers You Must Know About MNRB" An Davis's Blog
8. 千万不要抱股过新年?新年前套利才是王道? Qt_Trader
Partners & Brokers