Highlights

[IQGROUP] QoQ Cumulative Quarter Result on 2016-09-30 [#2]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 17-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 30-Sep-2016  [#2]
Profit Trend QoQ -     107.84%    YoY -     9.69%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 45,243 198,896 151,403 103,481 53,906 190,008 138,887 -52.69%
  QoQ % -77.25% 31.37% 46.31% 91.97% -71.63% 36.81% -
  Horiz. % 32.58% 143.21% 109.01% 74.51% 38.81% 136.81% 100.00%
PBT 3,157 32,695 27,606 17,062 7,913 27,861 21,367 -72.08%
  QoQ % -90.34% 18.43% 61.80% 115.62% -71.60% 30.39% -
  Horiz. % 14.78% 153.02% 129.20% 79.85% 37.03% 130.39% 100.00%
Tax -516 -4,530 -5,636 -3,442 -1,485 -7,232 -5,383 -79.08%
  QoQ % 88.61% 19.62% -63.74% -131.78% 79.47% -34.35% -
  Horiz. % 9.59% 84.15% 104.70% 63.94% 27.59% 134.35% 100.00%
NP 2,641 28,165 21,970 13,620 6,428 20,629 15,984 -69.92%
  QoQ % -90.62% 28.20% 61.31% 111.89% -68.84% 29.06% -
  Horiz. % 16.52% 176.21% 137.45% 85.21% 40.22% 129.06% 100.00%
NP to SH 2,641 28,443 21,970 13,865 6,671 20,856 16,146 -70.12%
  QoQ % -90.71% 29.46% 58.46% 107.84% -68.01% 29.17% -
  Horiz. % 16.36% 176.16% 136.07% 85.87% 41.32% 129.17% 100.00%
Tax Rate 16.34 % 13.86 % 20.42 % 20.17 % 18.77 % 25.96 % 25.19 % -25.09%
  QoQ % 17.89% -32.13% 1.24% 7.46% -27.70% 3.06% -
  Horiz. % 64.87% 55.02% 81.06% 80.07% 74.51% 103.06% 100.00%
Total Cost 42,602 170,731 129,433 89,861 47,478 169,379 122,903 -50.69%
  QoQ % -75.05% 31.91% 44.04% 89.27% -71.97% 37.82% -
  Horiz. % 34.66% 138.92% 105.31% 73.12% 38.63% 137.82% 100.00%
Net Worth 161,971 161,091 159,330 148,767 145,246 136,209 139,462 10.50%
  QoQ % 0.55% 1.10% 7.10% 2.42% 6.63% -2.33% -
  Horiz. % 116.14% 115.51% 114.25% 106.67% 104.15% 97.67% 100.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - 96 44 44 - 87 35 -
  QoQ % 0.00% 120.00% 0.00% 0.00% 0.00% 150.48% -
  Horiz. % 0.00% 275.99% 125.45% 125.45% 0.00% 250.48% 100.00%
Div Payout % - % 0.34 % 0.20 % 0.32 % - % 0.42 % 0.22 % -
  QoQ % 0.00% 70.00% -37.50% 0.00% 0.00% 90.91% -
  Horiz. % 0.00% 154.55% 90.91% 145.45% 0.00% 190.91% 100.00%
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 161,971 161,091 159,330 148,767 145,246 136,209 139,462 10.50%
  QoQ % 0.55% 1.10% 7.10% 2.42% 6.63% -2.33% -
  Horiz. % 116.14% 115.51% 114.25% 106.67% 104.15% 97.67% 100.00%
NOSH 88,028 88,028 88,028 88,028 88,028 87,877 87,712 0.24%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.17% 0.19% -
  Horiz. % 100.36% 100.36% 100.36% 100.36% 100.36% 100.19% 100.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 5.84 % 14.16 % 14.51 % 13.16 % 11.92 % 10.86 % 11.51 % -36.41%
  QoQ % -58.76% -2.41% 10.26% 10.40% 9.76% -5.65% -
  Horiz. % 50.74% 123.02% 126.06% 114.34% 103.56% 94.35% 100.00%
ROE 1.63 % 17.66 % 13.79 % 9.32 % 4.59 % 15.31 % 11.58 % -72.97%
  QoQ % -90.77% 28.06% 47.96% 103.05% -70.02% 32.21% -
  Horiz. % 14.08% 152.50% 119.08% 80.48% 39.64% 132.21% 100.00%
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 51.40 225.95 171.99 117.55 61.24 216.22 158.34 -52.80%
  QoQ % -77.25% 31.37% 46.31% 91.95% -71.68% 36.55% -
  Horiz. % 32.46% 142.70% 108.62% 74.24% 38.68% 136.55% 100.00%
EPS 3.00 32.31 24.96 15.75 7.58 23.73 18.41 -70.20%
  QoQ % -90.71% 29.45% 58.48% 107.78% -68.06% 28.90% -
  Horiz. % 16.30% 175.50% 135.58% 85.55% 41.17% 128.90% 100.00%
DPS 0.00 0.11 0.05 0.05 0.00 0.10 0.04 -
  QoQ % 0.00% 120.00% 0.00% 0.00% 0.00% 150.00% -
  Horiz. % 0.00% 275.00% 125.00% 125.00% 0.00% 250.00% 100.00%
NAPS 1.8400 1.8300 1.8100 1.6900 1.6500 1.5500 1.5900 10.23%
  QoQ % 0.55% 1.10% 7.10% 2.42% 6.45% -2.52% -
  Horiz. % 115.72% 115.09% 113.84% 106.29% 103.77% 97.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 89,032
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 51.40 225.95 171.99 117.55 61.24 215.85 157.78 -52.69%
  QoQ % -77.25% 31.37% 46.31% 91.95% -71.63% 36.80% -
  Horiz. % 32.58% 143.21% 109.01% 74.50% 38.81% 136.80% 100.00%
EPS 3.00 32.31 24.96 15.75 7.58 23.69 18.34 -70.12%
  QoQ % -90.71% 29.45% 58.48% 107.78% -68.00% 29.17% -
  Horiz. % 16.36% 176.17% 136.10% 85.88% 41.33% 129.17% 100.00%
DPS 0.00 0.11 0.05 0.05 0.00 0.10 0.04 -
  QoQ % 0.00% 120.00% 0.00% 0.00% 0.00% 150.00% -
  Horiz. % 0.00% 275.00% 125.00% 125.00% 0.00% 250.00% 100.00%
NAPS 1.8400 1.8300 1.8100 1.6900 1.6500 1.5473 1.5843 10.50%
  QoQ % 0.55% 1.10% 7.10% 2.42% 6.64% -2.34% -
  Horiz. % 116.14% 115.51% 114.25% 106.67% 104.15% 97.66% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 4.2500 3.5000 2.5500 2.1900 1.9000 1.9500 2.0800 -
P/RPS 8.27 1.55 1.48 1.86 3.10 0.90 1.31 241.96%
  QoQ % 433.55% 4.73% -20.43% -40.00% 244.44% -31.30% -
  Horiz. % 631.30% 118.32% 112.98% 141.98% 236.64% 68.70% 100.00%
P/EPS 141.66 10.83 10.22 13.90 25.07 8.22 11.30 440.48%
  QoQ % 1,208.03% 5.97% -26.47% -44.56% 204.99% -27.26% -
  Horiz. % 1,253.63% 95.84% 90.44% 123.01% 221.86% 72.74% 100.00%
EY 0.71 9.23 9.79 7.19 3.99 12.17 8.85 -81.43%
  QoQ % -92.31% -5.72% 36.16% 80.20% -67.21% 37.51% -
  Horiz. % 8.02% 104.29% 110.62% 81.24% 45.08% 137.51% 100.00%
DY 0.00 0.03 0.02 0.02 0.00 0.05 0.02 -
  QoQ % 0.00% 50.00% 0.00% 0.00% 0.00% 150.00% -
  Horiz. % 0.00% 150.00% 100.00% 100.00% 0.00% 250.00% 100.00%
P/NAPS 2.31 1.91 1.41 1.30 1.15 1.26 1.31 46.01%
  QoQ % 20.94% 35.46% 8.46% 13.04% -8.73% -3.82% -
  Horiz. % 176.34% 145.80% 107.63% 99.24% 87.79% 96.18% 100.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 30/05/17 27/02/17 17/11/16 29/08/16 27/05/16 25/02/16 -
Price 4.8000 3.8300 2.9400 2.2600 1.9600 1.9000 2.0100 -
P/RPS 9.34 1.70 1.71 1.92 3.20 0.88 1.27 278.64%
  QoQ % 449.41% -0.58% -10.94% -40.00% 263.64% -30.71% -
  Horiz. % 735.43% 133.86% 134.65% 151.18% 251.97% 69.29% 100.00%
P/EPS 159.99 11.85 11.78 14.35 25.86 8.01 10.92 499.73%
  QoQ % 1,250.13% 0.59% -17.91% -44.51% 222.85% -26.65% -
  Horiz. % 1,465.11% 108.52% 107.88% 131.41% 236.81% 73.35% 100.00%
EY 0.63 8.44 8.49 6.97 3.87 12.49 9.16 -83.24%
  QoQ % -92.54% -0.59% 21.81% 80.10% -69.02% 36.35% -
  Horiz. % 6.88% 92.14% 92.69% 76.09% 42.25% 136.35% 100.00%
DY 0.00 0.03 0.02 0.02 0.00 0.05 0.02 -
  QoQ % 0.00% 50.00% 0.00% 0.00% 0.00% 150.00% -
  Horiz. % 0.00% 150.00% 100.00% 100.00% 0.00% 250.00% 100.00%
P/NAPS 2.61 2.09 1.62 1.34 1.19 1.23 1.26 62.57%
  QoQ % 24.88% 29.01% 20.90% 12.61% -3.25% -2.38% -
  Horiz. % 207.14% 165.87% 128.57% 106.35% 94.44% 97.62% 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.
 


 

334  188  543  1126 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.06+0.005 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 VC 0.255-0.015 
 HSI-C5H 0.28+0.01 
 HSI-C5J 0.25+0.005 
 SAPNRG 0.295-0.005 
 DAYANG 0.91+0.02 
 EKOVEST 0.7750.00 
 KNM 0.20+0.01 
Partners & Brokers