Highlights

[IQGROUP] QoQ 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 -     41.63%    YoY -     3.73%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 47,493 47,922 49,575 53,906 51,121 44,389 44,465 4.49%
  QoQ % -0.90% -3.33% -8.03% 5.45% 15.17% -0.17% -
  Horiz. % 106.81% 107.77% 111.49% 121.23% 114.97% 99.83% 100.00%
PBT 5,089 10,544 9,149 7,913 6,494 4,724 8,208 -27.27%
  QoQ % -51.74% 15.25% 15.62% 21.85% 37.47% -42.45% -
  Horiz. % 62.00% 128.46% 111.46% 96.41% 79.12% 57.55% 100.00%
Tax 1,106 -2,194 -1,957 -1,485 -1,849 -1,199 -2,024 -
  QoQ % 150.41% -12.11% -31.78% 19.69% -54.21% 40.76% -
  Horiz. % -54.64% 108.40% 96.69% 73.37% 91.35% 59.24% 100.00%
NP 6,195 8,350 7,192 6,428 4,645 3,525 6,184 0.12%
  QoQ % -25.81% 16.10% 11.89% 38.39% 31.77% -43.00% -
  Horiz. % 100.18% 135.03% 116.30% 103.95% 75.11% 57.00% 100.00%
NP to SH 6,195 8,350 7,194 6,671 4,710 3,506 6,209 -0.15%
  QoQ % -25.81% 16.07% 7.84% 41.63% 34.34% -43.53% -
  Horiz. % 99.77% 134.48% 115.86% 107.44% 75.86% 56.47% 100.00%
Tax Rate -21.73 % 20.81 % 21.39 % 18.77 % 28.47 % 25.38 % 24.66 % -
  QoQ % -204.42% -2.71% 13.96% -34.07% 12.17% 2.92% -
  Horiz. % -88.12% 84.39% 86.74% 76.12% 115.45% 102.92% 100.00%
Total Cost 41,298 39,572 42,383 47,478 46,476 40,864 38,281 5.18%
  QoQ % 4.36% -6.63% -10.73% 2.16% 13.73% 6.75% -
  Horiz. % 107.88% 103.37% 110.72% 124.02% 121.41% 106.75% 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 52 - 44 - 52 - 35 31.49%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 150.83% 0.00% 125.69% 0.00% 150.57% 0.00% 100.00%
Div Payout % 0.85 % - % 0.61 % - % 1.12 % - % 0.56 % 32.04%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 151.79% 0.00% 108.93% 0.00% 200.00% 0.00% 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 13.04 % 17.42 % 14.51 % 11.92 % 9.09 % 7.94 % 13.91 % -4.21%
  QoQ % -25.14% 20.06% 21.73% 31.13% 14.48% -42.92% -
  Horiz. % 93.75% 125.23% 104.31% 85.69% 65.35% 57.08% 100.00%
ROE 3.85 % 5.24 % 4.84 % 4.59 % 3.46 % 2.51 % 4.52 % -10.14%
  QoQ % -26.53% 8.26% 5.45% 32.66% 37.85% -44.47% -
  Horiz. % 85.18% 115.93% 107.08% 101.55% 76.55% 55.53% 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 53.95 54.44 56.32 61.24 58.17 50.61 50.79 4.10%
  QoQ % -0.90% -3.34% -8.03% 5.28% 14.94% -0.35% -
  Horiz. % 106.22% 107.19% 110.89% 120.57% 114.53% 99.65% 100.00%
EPS 7.04 9.49 8.17 7.58 5.36 4.00 7.09 -0.47%
  QoQ % -25.82% 16.16% 7.78% 41.42% 34.00% -43.58% -
  Horiz. % 99.29% 133.85% 115.23% 106.91% 75.60% 56.42% 100.00%
DPS 0.06 0.00 0.05 0.00 0.06 0.00 0.04 31.00%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 150.00% 0.00% 125.00% 0.00% 150.00% 0.00% 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 53.95 54.44 56.32 61.24 58.07 50.43 50.51 4.49%
  QoQ % -0.90% -3.34% -8.03% 5.46% 15.15% -0.16% -
  Horiz. % 106.81% 107.78% 111.50% 121.24% 114.97% 99.84% 100.00%
EPS 7.04 9.49 8.17 7.58 5.35 3.98 7.05 -0.09%
  QoQ % -25.82% 16.16% 7.78% 41.68% 34.42% -43.55% -
  Horiz. % 99.86% 134.61% 115.89% 107.52% 75.89% 56.45% 100.00%
DPS 0.06 0.00 0.05 0.00 0.06 0.00 0.04 31.00%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 150.00% 0.00% 125.00% 0.00% 150.00% 0.00% 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 6.49 4.68 3.89 3.10 3.35 4.11 4.41 29.35%
  QoQ % 38.68% 20.31% 25.48% -7.46% -18.49% -6.80% -
  Horiz. % 147.17% 106.12% 88.21% 70.29% 75.96% 93.20% 100.00%
P/EPS 49.73 26.88 26.80 25.07 36.38 52.04 31.58 35.32%
  QoQ % 85.01% 0.30% 6.90% -31.09% -30.09% 64.79% -
  Horiz. % 157.47% 85.12% 84.86% 79.39% 115.20% 164.79% 100.00%
EY 2.01 3.72 3.73 3.99 2.75 1.92 3.17 -26.17%
  QoQ % -45.97% -0.27% -6.52% 45.09% 43.23% -39.43% -
  Horiz. % 63.41% 117.35% 117.67% 125.87% 86.75% 60.57% 100.00%
DY 0.02 0.00 0.02 0.00 0.03 0.00 0.02 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 100.00% 0.00% 150.00% 0.00% 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 7.10 5.40 4.01 3.20 3.27 3.97 4.55 34.50%
  QoQ % 31.48% 34.66% 25.31% -2.14% -17.63% -12.75% -
  Horiz. % 156.04% 118.68% 88.13% 70.33% 71.87% 87.25% 100.00%
P/EPS 54.42 30.99 27.65 25.86 35.45 50.29 32.57 40.76%
  QoQ % 75.61% 12.08% 6.92% -27.05% -29.51% 54.41% -
  Horiz. % 167.09% 95.15% 84.89% 79.40% 108.84% 154.41% 100.00%
EY 1.84 3.23 3.62 3.87 2.82 1.99 3.07 -28.89%
  QoQ % -43.03% -10.77% -6.46% 37.23% 41.71% -35.18% -
  Horiz. % 59.93% 105.21% 117.92% 126.06% 91.86% 64.82% 100.00%
DY 0.02 0.00 0.02 0.00 0.03 0.00 0.02 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 100.00% 0.00% 150.00% 0.00% 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.
 


 

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

TOP ARTICLES

1. MPCORP (6548) - Substantial Progress To Exit PN17 !!! Grand Mustah Trading Journey
2. 祝大家金鼠年行大运,(鼠)数钱(鼠)数不完,大家一起发! ~~ Stock Pick Link Inside ~~ Stock Pick Contest Year 2020
3. INARI - The True and The Ugly Face Surface LogicTrading Analysis
4. Health official: New China virus 'not as powerful as SARS' Good Articles to Share
5. SERBADK - Bursa's fundamentally strongest company and brightest prospects No nonsense
6. Calvin's Sunday Sharing: THOU CROWNEST THE YEAR WITH THY GOODNESS; THY PATHS DROP FATNESS (Reposting) THE INVESTMENT APPROACH OF CALVIN TAN
7. CBIP - The Plantation Production / Revenue will Explode and Shoot through the Roof i3gambler
8. CALVIN'S HAPPY RESPONSE TO QUESTIONS ABOUT NETX WINNING NFCP FIBERISATION JOBS THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers