Highlights

[IQGROUP] QoQ Cumulative Quarter Result on 2015-03-31 [#4]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 28-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 31-Mar-2015  [#4]
Profit Trend QoQ -     11.27%    YoY -     87.19%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 138,887 94,498 50,033 193,987 155,061 109,197 56,740 81.33%
  QoQ % 46.97% 88.87% -74.21% 25.10% 42.00% 92.45% -
  Horiz. % 244.78% 166.55% 88.18% 341.89% 273.28% 192.45% 100.00%
PBT 21,367 16,643 8,435 27,292 23,948 16,672 8,736 81.24%
  QoQ % 28.38% 97.31% -69.09% 13.96% 43.64% 90.84% -
  Horiz. % 244.59% 190.51% 96.55% 312.41% 274.13% 190.84% 100.00%
Tax -5,383 -4,184 -2,160 -6,442 -5,374 -3,078 -1,372 148.14%
  QoQ % -28.66% -93.70% 66.47% -19.87% -74.59% -124.34% -
  Horiz. % 392.35% 304.96% 157.43% 469.53% 391.69% 224.34% 100.00%
NP 15,984 12,459 6,275 20,850 18,574 13,594 7,364 67.40%
  QoQ % 28.29% 98.55% -69.90% 12.25% 36.63% 84.60% -
  Horiz. % 217.06% 169.19% 85.21% 283.13% 252.23% 184.60% 100.00%
NP to SH 16,146 12,640 6,431 20,995 18,868 13,815 7,466 67.00%
  QoQ % 27.74% 96.55% -69.37% 11.27% 36.58% 85.04% -
  Horiz. % 216.26% 169.30% 86.14% 281.21% 252.72% 185.04% 100.00%
Tax Rate 25.19 % 25.14 % 25.61 % 23.60 % 22.44 % 18.46 % 15.71 % 36.88%
  QoQ % 0.20% -1.84% 8.52% 5.17% 21.56% 17.50% -
  Horiz. % 160.34% 160.03% 163.02% 150.22% 142.84% 117.50% 100.00%
Total Cost 122,903 82,039 43,758 173,137 136,487 95,603 49,376 83.36%
  QoQ % 49.81% 87.48% -74.73% 26.85% 42.76% 93.62% -
  Horiz. % 248.91% 166.15% 88.62% 350.65% 276.42% 193.62% 100.00%
Net Worth 139,462 137,444 128,510 117,448 117,924 111,990 104,592 21.08%
  QoQ % 1.47% 6.95% 9.42% -0.40% 5.30% 7.07% -
  Horiz. % 133.34% 131.41% 122.87% 112.29% 112.75% 107.07% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 35 35 - 68 34 34 - -
  QoQ % 0.19% 0.00% 0.00% 100.65% -0.04% 0.00% -
  Horiz. % 102.60% 102.40% 0.00% 200.56% 99.96% 100.00% -
Div Payout % 0.22 % 0.28 % - % 0.33 % 0.18 % 0.25 % - % -
  QoQ % -21.43% 0.00% 0.00% 83.33% -28.00% 0.00% -
  Horiz. % 88.00% 112.00% 0.00% 132.00% 72.00% 100.00% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 139,462 137,444 128,510 117,448 117,924 111,990 104,592 21.08%
  QoQ % 1.47% 6.95% 9.42% -0.40% 5.30% 7.07% -
  Horiz. % 133.34% 131.41% 122.87% 112.29% 112.75% 107.07% 100.00%
NOSH 87,712 87,544 87,422 85,728 85,452 85,488 85,034 2.08%
  QoQ % 0.19% 0.14% 1.97% 0.32% -0.04% 0.53% -
  Horiz. % 103.15% 102.95% 102.81% 100.82% 100.49% 100.53% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 11.51 % 13.18 % 12.54 % 10.75 % 11.98 % 12.45 % 12.98 % -7.68%
  QoQ % -12.67% 5.10% 16.65% -10.27% -3.78% -4.08% -
  Horiz. % 88.67% 101.54% 96.61% 82.82% 92.30% 95.92% 100.00%
ROE 11.58 % 9.20 % 5.00 % 17.88 % 16.00 % 12.34 % 7.14 % 37.92%
  QoQ % 25.87% 84.00% -72.04% 11.75% 29.66% 72.83% -
  Horiz. % 162.18% 128.85% 70.03% 250.42% 224.09% 172.83% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 158.34 107.94 57.23 226.28 181.46 127.73 66.73 77.62%
  QoQ % 46.69% 88.61% -74.71% 24.70% 42.07% 91.41% -
  Horiz. % 237.28% 161.76% 85.76% 339.10% 271.93% 191.41% 100.00%
EPS 18.41 14.44 7.36 24.49 22.08 16.16 8.78 63.60%
  QoQ % 27.49% 96.20% -69.95% 10.91% 36.63% 84.05% -
  Horiz. % 209.68% 164.46% 83.83% 278.93% 251.48% 184.05% 100.00%
DPS 0.04 0.04 0.00 0.08 0.04 0.04 0.00 -
  QoQ % 0.00% 0.00% 0.00% 100.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 0.00% 200.00% 100.00% 100.00% -
NAPS 1.5900 1.5700 1.4700 1.3700 1.3800 1.3100 1.2300 18.61%
  QoQ % 1.27% 6.80% 7.30% -0.72% 5.34% 6.50% -
  Horiz. % 129.27% 127.64% 119.51% 111.38% 112.20% 106.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 157.78 107.35 56.84 220.37 176.15 124.05 64.46 81.33%
  QoQ % 46.98% 88.86% -74.21% 25.10% 42.00% 92.44% -
  Horiz. % 244.77% 166.54% 88.18% 341.87% 273.27% 192.44% 100.00%
EPS 18.34 14.36 7.31 23.85 21.43 15.69 8.48 67.00%
  QoQ % 27.72% 96.44% -69.35% 11.29% 36.58% 85.02% -
  Horiz. % 216.27% 169.34% 86.20% 281.25% 252.71% 185.02% 100.00%
DPS 0.04 0.04 0.00 0.08 0.04 0.04 0.00 -
  QoQ % 0.00% 0.00% 0.00% 100.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 0.00% 200.00% 100.00% 100.00% -
NAPS 1.5843 1.5614 1.4599 1.3342 1.3396 1.2722 1.1882 21.08%
  QoQ % 1.47% 6.95% 9.42% -0.40% 5.30% 7.07% -
  Horiz. % 133.34% 131.41% 122.87% 112.29% 112.74% 107.07% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 2.0800 2.2400 2.4400 2.7000 1.5900 1.9600 1.1500 -
P/RPS 1.31 2.08 4.26 1.19 0.88 1.53 1.72 -16.56%
  QoQ % -37.02% -51.17% 257.98% 35.23% -42.48% -11.05% -
  Horiz. % 76.16% 120.93% 247.67% 69.19% 51.16% 88.95% 100.00%
P/EPS 11.30 15.51 33.17 11.02 7.20 12.13 13.10 -9.36%
  QoQ % -27.14% -53.24% 201.00% 53.06% -40.64% -7.40% -
  Horiz. % 86.26% 118.40% 253.21% 84.12% 54.96% 92.60% 100.00%
EY 8.85 6.45 3.01 9.07 13.89 8.24 7.63 10.36%
  QoQ % 37.21% 114.29% -66.81% -34.70% 68.57% 7.99% -
  Horiz. % 115.99% 84.53% 39.45% 118.87% 182.04% 107.99% 100.00%
DY 0.02 0.02 0.00 0.03 0.03 0.02 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 50.00% 0.00% -
  Horiz. % 100.00% 100.00% 0.00% 150.00% 150.00% 100.00% -
P/NAPS 1.31 1.43 1.66 1.97 1.15 1.50 0.93 25.58%
  QoQ % -8.39% -13.86% -15.74% 71.30% -23.33% 61.29% -
  Horiz. % 140.86% 153.76% 178.49% 211.83% 123.66% 161.29% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 26/11/15 27/08/15 28/05/15 25/02/15 26/11/14 27/08/14 -
Price 2.0100 2.3100 2.2000 2.7600 2.3400 1.7000 1.2500 -
P/RPS 1.27 2.14 3.84 1.22 1.29 1.33 1.87 -22.68%
  QoQ % -40.65% -44.27% 214.75% -5.43% -3.01% -28.88% -
  Horiz. % 67.91% 114.44% 205.35% 65.24% 68.98% 71.12% 100.00%
P/EPS 10.92 16.00 29.91 11.27 10.60 10.52 14.24 -16.18%
  QoQ % -31.75% -46.51% 165.39% 6.32% 0.76% -26.12% -
  Horiz. % 76.69% 112.36% 210.04% 79.14% 74.44% 73.88% 100.00%
EY 9.16 6.25 3.34 8.87 9.44 9.51 7.02 19.35%
  QoQ % 46.56% 87.13% -62.34% -6.04% -0.74% 35.47% -
  Horiz. % 130.48% 89.03% 47.58% 126.35% 134.47% 135.47% 100.00%
DY 0.02 0.02 0.00 0.03 0.02 0.02 0.00 -
  QoQ % 0.00% 0.00% 0.00% 50.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 0.00% 150.00% 100.00% 100.00% -
P/NAPS 1.26 1.47 1.50 2.01 1.70 1.30 1.02 15.08%
  QoQ % -14.29% -2.00% -25.37% 18.24% 30.77% 27.45% -
  Horiz. % 123.53% 144.12% 147.06% 197.06% 166.67% 127.45% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

605  230  568 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FOCUS 0.06-0.005 
 GOCEAN 0.0450.00 
 MTOUCHE 0.285+0.005 
 TANCO-WB 0.07+0.02 
 PERMAJU 0.1450.00 
 TANCO 0.145+0.01 
 MINDA 0.145+0.02 
 UCREST 0.30+0.005 
 TAWIN-OR 0.065-0.005 
 CAREPLS 2.41+0.05 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. FCPO FOR MAY 2021 NOW IS RM4,880 (TIME WHEN ALL GOES DOWN PALM OIL UP: SO BUY PALM OIL SHARES ON SALE, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. TWO POWERFUL FACTORS WHY PALM OIL BULL RUN CAN LAST MUCH LONGER THIS ROUND, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. World’s largest pig farm in China will 'produce' 2 million pigs per year - Koon Yew Yin Koon Yew Yin's Blog
4. OCK - The Unfaltering Tower OCK - The 5G Battle by Zyke42
5. 这家小型股的股价在今年还可以再翻倍吗? Swim With Sharks
6. Chinese Sinopharm broke Western Pharmaceutical Industry’s monopoly - Koon Yew Yin Koon Yew Yin's Blog
7. China’s Sinovac shot found highly effective in real world study Good Articles to Share
8. LUMBER PRICES TRIPLED SINCE LAST YEAR, WHO WILL BE THE BENEFICIARY? Swim With Sharks
PARTNERS & BROKERS