Highlights

[IQGROUP] QoQ Cumulative 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 -     29.46%    YoY -     36.38%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 118,715 86,034 45,243 198,896 151,403 103,481 53,906 69.03%
  QoQ % 37.99% 90.16% -77.25% 31.37% 46.31% 91.97% -
  Horiz. % 220.23% 159.60% 83.93% 368.97% 280.86% 191.97% 100.00%
PBT 930 2,456 3,157 32,695 27,606 17,062 7,913 -75.91%
  QoQ % -62.13% -22.20% -90.34% 18.43% 61.80% 115.62% -
  Horiz. % 11.75% 31.04% 39.90% 413.18% 348.87% 215.62% 100.00%
Tax 393 -59 -516 -4,530 -5,636 -3,442 -1,485 -
  QoQ % 766.10% 88.57% 88.61% 19.62% -63.74% -131.78% -
  Horiz. % -26.46% 3.97% 34.75% 305.05% 379.53% 231.78% 100.00%
NP 1,323 2,397 2,641 28,165 21,970 13,620 6,428 -65.04%
  QoQ % -44.81% -9.24% -90.62% 28.20% 61.31% 111.89% -
  Horiz. % 20.58% 37.29% 41.09% 438.16% 341.79% 211.89% 100.00%
NP to SH 1,323 2,397 2,641 28,443 21,970 13,865 6,671 -65.89%
  QoQ % -44.81% -9.24% -90.71% 29.46% 58.46% 107.84% -
  Horiz. % 19.83% 35.93% 39.59% 426.37% 329.34% 207.84% 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 117,392 83,637 42,602 170,731 129,433 89,861 47,478 82.55%
  QoQ % 40.36% 96.32% -75.05% 31.91% 44.04% 89.27% -
  Horiz. % 247.26% 176.16% 89.73% 359.60% 272.62% 189.27% 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 44 44 - 96 44 44 - -
  QoQ % 0.00% 0.00% 0.00% 120.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 0.00% 220.00% 100.00% 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 0.86 % 1.54 % 1.63 % 17.66 % 13.79 % 9.32 % 4.59 % -67.16%
  QoQ % -44.16% -5.52% -90.77% 28.06% 47.96% 103.05% -
  Horiz. % 18.74% 33.55% 35.51% 384.75% 300.44% 203.05% 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 134.86 97.73 51.40 225.95 171.99 117.55 61.24 69.02%
  QoQ % 37.99% 90.14% -77.25% 31.37% 46.31% 91.95% -
  Horiz. % 220.22% 159.59% 83.93% 368.96% 280.85% 191.95% 100.00%
EPS 1.50 2.72 3.00 32.31 24.96 15.75 7.58 -65.94%
  QoQ % -44.85% -9.33% -90.71% 29.45% 58.48% 107.78% -
  Horiz. % 19.79% 35.88% 39.58% 426.25% 329.29% 207.78% 100.00%
DPS 0.05 0.05 0.00 0.11 0.05 0.05 0.00 -
  QoQ % 0.00% 0.00% 0.00% 120.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 0.00% 220.00% 100.00% 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 134.86 97.73 51.40 225.95 171.99 117.55 61.24 69.02%
  QoQ % 37.99% 90.14% -77.25% 31.37% 46.31% 91.95% -
  Horiz. % 220.22% 159.59% 83.93% 368.96% 280.85% 191.95% 100.00%
EPS 1.50 2.72 3.00 32.31 24.96 15.75 7.58 -65.94%
  QoQ % -44.85% -9.33% -90.71% 29.45% 58.48% 107.78% -
  Horiz. % 19.79% 35.88% 39.58% 426.25% 329.29% 207.78% 100.00%
DPS 0.05 0.05 0.00 0.11 0.05 0.05 0.00 -
  QoQ % 0.00% 0.00% 0.00% 120.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 0.00% 220.00% 100.00% 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 1.48 3.18 8.27 1.55 1.48 1.86 3.10 -38.83%
  QoQ % -53.46% -61.55% 433.55% 4.73% -20.43% -40.00% -
  Horiz. % 47.74% 102.58% 266.77% 50.00% 47.74% 60.00% 100.00%
P/EPS 132.41 114.21 141.66 10.83 10.22 13.90 25.07 202.36%
  QoQ % 15.94% -19.38% 1,208.03% 5.97% -26.47% -44.56% -
  Horiz. % 528.16% 455.56% 565.06% 43.20% 40.77% 55.44% 100.00%
EY 0.76 0.88 0.71 9.23 9.79 7.19 3.99 -66.79%
  QoQ % -13.64% 23.94% -92.31% -5.72% 36.16% 80.20% -
  Horiz. % 19.05% 22.06% 17.79% 231.33% 245.36% 180.20% 100.00%
DY 0.03 0.02 0.00 0.03 0.02 0.02 0.00 -
  QoQ % 50.00% 0.00% 0.00% 50.00% 0.00% 0.00% -
  Horiz. % 150.00% 100.00% 0.00% 150.00% 100.00% 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 1.32 2.82 9.34 1.70 1.71 1.92 3.20 -44.50%
  QoQ % -53.19% -69.81% 449.41% -0.58% -10.94% -40.00% -
  Horiz. % 41.25% 88.12% 291.88% 53.12% 53.44% 60.00% 100.00%
P/EPS 118.44 101.36 159.99 11.85 11.78 14.35 25.86 175.03%
  QoQ % 16.85% -36.65% 1,250.13% 0.59% -17.91% -44.51% -
  Horiz. % 458.00% 391.96% 618.68% 45.82% 45.55% 55.49% 100.00%
EY 0.84 0.99 0.63 8.44 8.49 6.97 3.87 -63.78%
  QoQ % -15.15% 57.14% -92.54% -0.59% 21.81% 80.10% -
  Horiz. % 21.71% 25.58% 16.28% 218.09% 219.38% 180.10% 100.00%
DY 0.03 0.02 0.00 0.03 0.02 0.02 0.00 -
  QoQ % 50.00% 0.00% 0.00% 50.00% 0.00% 0.00% -
  Horiz. % 150.00% 100.00% 0.00% 150.00% 100.00% 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.
 


 

406  284  492  790 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.01-0.01 
 ECOWLD 0.745+0.10 
 AT 0.050.00 
 WCEHB 0.335+0.03 
 HSI-C7K 0.28+0.025 
 HSI-H8F 0.19-0.055 
 INSAS-WB 0.0050.00 
 TDM 0.315+0.005 
 ARMADA 0.465-0.02 
 SAPNRG 0.26-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers