Highlights

[IQGROUP] QoQ 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 -     202.35%    YoY -     -13.86%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 51,121 44,389 44,465 50,033 38,926 45,864 52,457 -1.70%
  QoQ % 15.17% -0.17% -11.13% 28.53% -15.13% -12.57% -
  Horiz. % 97.45% 84.62% 84.76% 95.38% 74.21% 87.43% 100.00%
PBT 6,494 4,724 8,208 8,435 3,344 7,276 7,936 -12.50%
  QoQ % 37.47% -42.45% -2.69% 152.24% -54.04% -8.32% -
  Horiz. % 81.83% 59.53% 103.43% 106.29% 42.14% 91.68% 100.00%
Tax -1,849 -1,199 -2,024 -2,160 -1,068 -2,296 -1,706 5.51%
  QoQ % -54.21% 40.76% 6.30% -102.25% 53.48% -34.58% -
  Horiz. % 108.38% 70.28% 118.64% 126.61% 62.60% 134.58% 100.00%
NP 4,645 3,525 6,184 6,275 2,276 4,980 6,230 -17.76%
  QoQ % 31.77% -43.00% -1.45% 175.70% -54.30% -20.06% -
  Horiz. % 74.56% 56.58% 99.26% 100.72% 36.53% 79.94% 100.00%
NP to SH 4,710 3,506 6,209 6,431 2,127 5,053 6,349 -18.04%
  QoQ % 34.34% -43.53% -3.45% 202.35% -57.91% -20.41% -
  Horiz. % 74.18% 55.22% 97.79% 101.29% 33.50% 79.59% 100.00%
Tax Rate 28.47 % 25.38 % 24.66 % 25.61 % 31.94 % 31.56 % 21.50 % 20.57%
  QoQ % 12.17% 2.92% -3.71% -19.82% 1.20% 46.79% -
  Horiz. % 132.42% 118.05% 114.70% 119.12% 148.56% 146.79% 100.00%
Total Cost 46,476 40,864 38,281 43,758 36,650 40,884 46,227 0.36%
  QoQ % 13.73% 6.75% -12.52% 19.39% -10.36% -11.56% -
  Horiz. % 100.54% 88.40% 82.81% 94.66% 79.28% 88.44% 100.00%
Net Worth 136,209 139,462 137,444 128,510 118,938 118,792 111,640 14.17%
  QoQ % -2.33% 1.47% 6.95% 8.05% 0.12% 6.41% -
  Horiz. % 122.01% 124.92% 123.11% 115.11% 106.54% 106.41% 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 52 - 35 - 34 - 34 33.71%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 154.68% 0.00% 102.73% 0.00% 101.87% 0.00% 100.00%
Div Payout % 1.12 % - % 0.56 % - % 1.63 % - % 0.54 % 62.56%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 207.41% 0.00% 103.70% 0.00% 301.85% 0.00% 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 136,209 139,462 137,444 128,510 118,938 118,792 111,640 14.17%
  QoQ % -2.33% 1.47% 6.95% 8.05% 0.12% 6.41% -
  Horiz. % 122.01% 124.92% 123.11% 115.11% 106.54% 106.41% 100.00%
NOSH 87,877 87,712 87,544 87,422 86,816 86,081 85,221 2.06%
  QoQ % 0.19% 0.19% 0.14% 0.70% 0.85% 1.01% -
  Horiz. % 103.12% 102.92% 102.73% 102.58% 101.87% 101.01% 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 9.09 % 7.94 % 13.91 % 12.54 % 5.85 % 10.86 % 11.88 % -16.33%
  QoQ % 14.48% -42.92% 10.93% 114.36% -46.13% -8.59% -
  Horiz. % 76.52% 66.84% 117.09% 105.56% 49.24% 91.41% 100.00%
ROE 3.46 % 2.51 % 4.52 % 5.00 % 1.79 % 4.25 % 5.69 % -28.20%
  QoQ % 37.85% -44.47% -9.60% 179.33% -57.88% -25.31% -
  Horiz. % 60.81% 44.11% 79.44% 87.87% 31.46% 74.69% 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 58.17 50.61 50.79 57.23 44.84 53.28 61.55 -3.69%
  QoQ % 14.94% -0.35% -11.25% 27.63% -15.84% -13.44% -
  Horiz. % 94.51% 82.23% 82.52% 92.98% 72.85% 86.56% 100.00%
EPS 5.36 4.00 7.09 7.36 2.45 5.87 7.45 -19.69%
  QoQ % 34.00% -43.58% -3.67% 200.41% -58.26% -21.21% -
  Horiz. % 71.95% 53.69% 95.17% 98.79% 32.89% 78.79% 100.00%
DPS 0.06 0.00 0.04 0.00 0.04 0.00 0.04 31.00%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 150.00% 0.00% 100.00% 0.00% 100.00% 0.00% 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 58.07 50.43 50.51 56.84 44.22 52.10 59.59 -1.71%
  QoQ % 15.15% -0.16% -11.14% 28.54% -15.12% -12.57% -
  Horiz. % 97.45% 84.63% 84.76% 95.39% 74.21% 87.43% 100.00%
EPS 5.35 3.98 7.05 7.31 2.42 5.74 7.21 -18.02%
  QoQ % 34.42% -43.55% -3.56% 202.07% -57.84% -20.39% -
  Horiz. % 74.20% 55.20% 97.78% 101.39% 33.56% 79.61% 100.00%
DPS 0.06 0.00 0.04 0.00 0.04 0.00 0.04 31.00%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 150.00% 0.00% 100.00% 0.00% 100.00% 0.00% 100.00%
NAPS 1.5473 1.5843 1.5614 1.4599 1.3511 1.3495 1.2682 14.17%
  QoQ % -2.34% 1.47% 6.95% 8.05% 0.12% 6.41% -
  Horiz. % 122.01% 124.93% 123.12% 115.12% 106.54% 106.41% 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 3.35 4.11 4.41 4.26 6.02 2.98 3.18 3.53%
  QoQ % -18.49% -6.80% 3.52% -29.24% 102.01% -6.29% -
  Horiz. % 105.35% 129.25% 138.68% 133.96% 189.31% 93.71% 100.00%
P/EPS 36.38 52.04 31.58 33.17 110.20 27.09 26.31 24.09%
  QoQ % -30.09% 64.79% -4.79% -69.90% 306.79% 2.96% -
  Horiz. % 138.27% 197.80% 120.03% 126.07% 418.85% 102.96% 100.00%
EY 2.75 1.92 3.17 3.01 0.91 3.69 3.80 -19.38%
  QoQ % 43.23% -39.43% 5.32% 230.77% -75.34% -2.89% -
  Horiz. % 72.37% 50.53% 83.42% 79.21% 23.95% 97.11% 100.00%
DY 0.03 0.00 0.02 0.00 0.01 0.00 0.02 31.00%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 150.00% 0.00% 100.00% 0.00% 50.00% 0.00% 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 3.27 3.97 4.55 3.84 6.16 4.39 2.76 11.96%
  QoQ % -17.63% -12.75% 18.49% -37.66% 40.32% 59.06% -
  Horiz. % 118.48% 143.84% 164.86% 139.13% 223.19% 159.06% 100.00%
P/EPS 35.45 50.29 32.57 29.91 112.65 39.86 22.82 34.10%
  QoQ % -29.51% 54.41% 8.89% -73.45% 182.61% 74.67% -
  Horiz. % 155.35% 220.38% 142.73% 131.07% 493.65% 174.67% 100.00%
EY 2.82 1.99 3.07 3.34 0.89 2.51 4.38 -25.42%
  QoQ % 41.71% -35.18% -8.08% 275.28% -64.54% -42.69% -
  Horiz. % 64.38% 45.43% 70.09% 76.26% 20.32% 57.31% 100.00%
DY 0.03 0.00 0.02 0.00 0.01 0.00 0.02 31.00%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 150.00% 0.00% 100.00% 0.00% 50.00% 0.00% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers