Highlights

[IQGROUP] QoQ Cumulative Quarter Result on 2016-06-30 [#1]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 29-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 30-Jun-2016  [#1]
Profit Trend QoQ -     -68.01%    YoY -     3.73%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 198,896 151,403 103,481 53,906 190,008 138,887 94,498 64.16%
  QoQ % 31.37% 46.31% 91.97% -71.63% 36.81% 46.97% -
  Horiz. % 210.48% 160.22% 109.51% 57.04% 201.07% 146.97% 100.00%
PBT 32,695 27,606 17,062 7,913 27,861 21,367 16,643 56.79%
  QoQ % 18.43% 61.80% 115.62% -71.60% 30.39% 28.38% -
  Horiz. % 196.45% 165.87% 102.52% 47.55% 167.40% 128.38% 100.00%
Tax -4,530 -5,636 -3,442 -1,485 -7,232 -5,383 -4,184 5.43%
  QoQ % 19.62% -63.74% -131.78% 79.47% -34.35% -28.66% -
  Horiz. % 108.27% 134.70% 82.27% 35.49% 172.85% 128.66% 100.00%
NP 28,165 21,970 13,620 6,428 20,629 15,984 12,459 72.16%
  QoQ % 28.20% 61.31% 111.89% -68.84% 29.06% 28.29% -
  Horiz. % 226.06% 176.34% 109.32% 51.59% 165.58% 128.29% 100.00%
NP to SH 28,443 21,970 13,865 6,671 20,856 16,146 12,640 71.63%
  QoQ % 29.46% 58.46% 107.84% -68.01% 29.17% 27.74% -
  Horiz. % 225.02% 173.81% 109.69% 52.78% 165.00% 127.74% 100.00%
Tax Rate 13.86 % 20.42 % 20.17 % 18.77 % 25.96 % 25.19 % 25.14 % -32.74%
  QoQ % -32.13% 1.24% 7.46% -27.70% 3.06% 0.20% -
  Horiz. % 55.13% 81.23% 80.23% 74.66% 103.26% 100.20% 100.00%
Total Cost 170,731 129,433 89,861 47,478 169,379 122,903 82,039 62.93%
  QoQ % 31.91% 44.04% 89.27% -71.97% 37.82% 49.81% -
  Horiz. % 208.11% 157.77% 109.53% 57.87% 206.46% 149.81% 100.00%
Net Worth 161,091 159,330 148,767 145,246 136,209 139,462 137,444 11.15%
  QoQ % 1.10% 7.10% 2.42% 6.63% -2.33% 1.47% -
  Horiz. % 117.20% 115.92% 108.24% 105.68% 99.10% 101.47% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 96 44 44 - 87 35 35 96.89%
  QoQ % 120.00% 0.00% 0.00% 0.00% 150.48% 0.19% -
  Horiz. % 276.52% 125.69% 125.69% 0.00% 250.96% 100.19% 100.00%
Div Payout % 0.34 % 0.20 % 0.32 % - % 0.42 % 0.22 % 0.28 % 13.81%
  QoQ % 70.00% -37.50% 0.00% 0.00% 90.91% -21.43% -
  Horiz. % 121.43% 71.43% 114.29% 0.00% 150.00% 78.57% 100.00%
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 161,091 159,330 148,767 145,246 136,209 139,462 137,444 11.15%
  QoQ % 1.10% 7.10% 2.42% 6.63% -2.33% 1.47% -
  Horiz. % 117.20% 115.92% 108.24% 105.68% 99.10% 101.47% 100.00%
NOSH 88,028 88,028 88,028 88,028 87,877 87,712 87,544 0.37%
  QoQ % 0.00% 0.00% 0.00% 0.17% 0.19% 0.19% -
  Horiz. % 100.55% 100.55% 100.55% 100.55% 100.38% 100.19% 100.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 14.16 % 14.51 % 13.16 % 11.92 % 10.86 % 11.51 % 13.18 % 4.89%
  QoQ % -2.41% 10.26% 10.40% 9.76% -5.65% -12.67% -
  Horiz. % 107.44% 110.09% 99.85% 90.44% 82.40% 87.33% 100.00%
ROE 17.66 % 13.79 % 9.32 % 4.59 % 15.31 % 11.58 % 9.20 % 54.39%
  QoQ % 28.06% 47.96% 103.05% -70.02% 32.21% 25.87% -
  Horiz. % 191.96% 149.89% 101.30% 49.89% 166.41% 125.87% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 225.95 171.99 117.55 61.24 216.22 158.34 107.94 63.57%
  QoQ % 31.37% 46.31% 91.95% -71.68% 36.55% 46.69% -
  Horiz. % 209.33% 159.34% 108.90% 56.74% 200.31% 146.69% 100.00%
EPS 32.31 24.96 15.75 7.58 23.73 18.41 14.44 70.99%
  QoQ % 29.45% 58.48% 107.78% -68.06% 28.90% 27.49% -
  Horiz. % 223.75% 172.85% 109.07% 52.49% 164.34% 127.49% 100.00%
DPS 0.11 0.05 0.05 0.00 0.10 0.04 0.04 96.16%
  QoQ % 120.00% 0.00% 0.00% 0.00% 150.00% 0.00% -
  Horiz. % 275.00% 125.00% 125.00% 0.00% 250.00% 100.00% 100.00%
NAPS 1.8300 1.8100 1.6900 1.6500 1.5500 1.5900 1.5700 10.75%
  QoQ % 1.10% 7.10% 2.42% 6.45% -2.52% 1.27% -
  Horiz. % 116.56% 115.29% 107.64% 105.10% 98.73% 101.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 225.95 171.99 117.55 61.24 215.85 157.78 107.35 64.16%
  QoQ % 31.37% 46.31% 91.95% -71.63% 36.80% 46.98% -
  Horiz. % 210.48% 160.21% 109.50% 57.05% 201.07% 146.98% 100.00%
EPS 32.31 24.96 15.75 7.58 23.69 18.34 14.36 71.62%
  QoQ % 29.45% 58.48% 107.78% -68.00% 29.17% 27.72% -
  Horiz. % 225.00% 173.82% 109.68% 52.79% 164.97% 127.72% 100.00%
DPS 0.11 0.05 0.05 0.00 0.10 0.04 0.04 96.16%
  QoQ % 120.00% 0.00% 0.00% 0.00% 150.00% 0.00% -
  Horiz. % 275.00% 125.00% 125.00% 0.00% 250.00% 100.00% 100.00%
NAPS 1.8300 1.8100 1.6900 1.6500 1.5473 1.5843 1.5614 11.15%
  QoQ % 1.10% 7.10% 2.42% 6.64% -2.34% 1.47% -
  Horiz. % 117.20% 115.92% 108.24% 105.67% 99.10% 101.47% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 3.5000 2.5500 2.1900 1.9000 1.9500 2.0800 2.2400 -
P/RPS 1.55 1.48 1.86 3.10 0.90 1.31 2.08 -17.79%
  QoQ % 4.73% -20.43% -40.00% 244.44% -31.30% -37.02% -
  Horiz. % 74.52% 71.15% 89.42% 149.04% 43.27% 62.98% 100.00%
P/EPS 10.83 10.22 13.90 25.07 8.22 11.30 15.51 -21.28%
  QoQ % 5.97% -26.47% -44.56% 204.99% -27.26% -27.14% -
  Horiz. % 69.83% 65.89% 89.62% 161.64% 53.00% 72.86% 100.00%
EY 9.23 9.79 7.19 3.99 12.17 8.85 6.45 26.96%
  QoQ % -5.72% 36.16% 80.20% -67.21% 37.51% 37.21% -
  Horiz. % 143.10% 151.78% 111.47% 61.86% 188.68% 137.21% 100.00%
DY 0.03 0.02 0.02 0.00 0.05 0.02 0.02 31.00%
  QoQ % 50.00% 0.00% 0.00% 0.00% 150.00% 0.00% -
  Horiz. % 150.00% 100.00% 100.00% 0.00% 250.00% 100.00% 100.00%
P/NAPS 1.91 1.41 1.30 1.15 1.26 1.31 1.43 21.26%
  QoQ % 35.46% 8.46% 13.04% -8.73% -3.82% -8.39% -
  Horiz. % 133.57% 98.60% 90.91% 80.42% 88.11% 91.61% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 30/05/17 27/02/17 17/11/16 29/08/16 27/05/16 25/02/16 26/11/15 -
Price 3.8300 2.9400 2.2600 1.9600 1.9000 2.0100 2.3100 -
P/RPS 1.70 1.71 1.92 3.20 0.88 1.27 2.14 -14.21%
  QoQ % -0.58% -10.94% -40.00% 263.64% -30.71% -40.65% -
  Horiz. % 79.44% 79.91% 89.72% 149.53% 41.12% 59.35% 100.00%
P/EPS 11.85 11.78 14.35 25.86 8.01 10.92 16.00 -18.13%
  QoQ % 0.59% -17.91% -44.51% 222.85% -26.65% -31.75% -
  Horiz. % 74.06% 73.62% 89.69% 161.62% 50.06% 68.25% 100.00%
EY 8.44 8.49 6.97 3.87 12.49 9.16 6.25 22.15%
  QoQ % -0.59% 21.81% 80.10% -69.02% 36.35% 46.56% -
  Horiz. % 135.04% 135.84% 111.52% 61.92% 199.84% 146.56% 100.00%
DY 0.03 0.02 0.02 0.00 0.05 0.02 0.02 31.00%
  QoQ % 50.00% 0.00% 0.00% 0.00% 150.00% 0.00% -
  Horiz. % 150.00% 100.00% 100.00% 0.00% 250.00% 100.00% 100.00%
P/NAPS 2.09 1.62 1.34 1.19 1.23 1.26 1.47 26.41%
  QoQ % 29.01% 20.90% 12.61% -3.25% -2.38% -14.29% -
  Horiz. % 142.18% 110.20% 91.16% 80.95% 83.67% 85.71% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

244  373  598  1305 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PEKAT 0.805+0.485 
 SAUDEE 0.155+0.005 
 SERBADK 0.60-0.025 
 SANICHI 0.075-0.005 
 BSTEAD 0.72+0.10 
 SASBADI 0.2550.00 
 AVI 0.145+0.005 
 SAUDEE-WB 0.055+0.05 
 VS-WB 0.35+0.045 
 VSOLAR 0.0150.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS