Highlights

[IQGROUP] QoQ Quarter Result on 2015-09-30 [#2]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 26-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 30-Sep-2015  [#2]
Profit Trend QoQ -     -3.45%    YoY -     -2.21%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 53,906 51,121 44,389 44,465 50,033 38,926 45,864 11.38%
  QoQ % 5.45% 15.17% -0.17% -11.13% 28.53% -15.13% -
  Horiz. % 117.53% 111.46% 96.78% 96.95% 109.09% 84.87% 100.00%
PBT 7,913 6,494 4,724 8,208 8,435 3,344 7,276 5.76%
  QoQ % 21.85% 37.47% -42.45% -2.69% 152.24% -54.04% -
  Horiz. % 108.75% 89.25% 64.93% 112.81% 115.93% 45.96% 100.00%
Tax -1,485 -1,849 -1,199 -2,024 -2,160 -1,068 -2,296 -25.23%
  QoQ % 19.69% -54.21% 40.76% 6.30% -102.25% 53.48% -
  Horiz. % 64.68% 80.53% 52.22% 88.15% 94.08% 46.52% 100.00%
NP 6,428 4,645 3,525 6,184 6,275 2,276 4,980 18.57%
  QoQ % 38.39% 31.77% -43.00% -1.45% 175.70% -54.30% -
  Horiz. % 129.08% 93.27% 70.78% 124.18% 126.00% 45.70% 100.00%
NP to SH 6,671 4,710 3,506 6,209 6,431 2,127 5,053 20.37%
  QoQ % 41.63% 34.34% -43.53% -3.45% 202.35% -57.91% -
  Horiz. % 132.02% 93.21% 69.38% 122.88% 127.27% 42.09% 100.00%
Tax Rate 18.77 % 28.47 % 25.38 % 24.66 % 25.61 % 31.94 % 31.56 % -29.30%
  QoQ % -34.07% 12.17% 2.92% -3.71% -19.82% 1.20% -
  Horiz. % 59.47% 90.21% 80.42% 78.14% 81.15% 101.20% 100.00%
Total Cost 47,478 46,476 40,864 38,281 43,758 36,650 40,884 10.49%
  QoQ % 2.16% 13.73% 6.75% -12.52% 19.39% -10.36% -
  Horiz. % 116.13% 113.68% 99.95% 93.63% 107.03% 89.64% 100.00%
Net Worth 145,246 136,209 139,462 137,444 128,510 118,938 118,792 14.36%
  QoQ % 6.63% -2.33% 1.47% 6.95% 8.05% 0.12% -
  Horiz. % 122.27% 114.66% 117.40% 115.70% 108.18% 100.12% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - 52 - 35 - 34 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 151.83% 0.00% 100.84% 0.00% 100.00% -
Div Payout % - % 1.12 % - % 0.56 % - % 1.63 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 68.71% 0.00% 34.36% 0.00% 100.00% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 145,246 136,209 139,462 137,444 128,510 118,938 118,792 14.36%
  QoQ % 6.63% -2.33% 1.47% 6.95% 8.05% 0.12% -
  Horiz. % 122.27% 114.66% 117.40% 115.70% 108.18% 100.12% 100.00%
NOSH 88,028 87,877 87,712 87,544 87,422 86,816 86,081 1.50%
  QoQ % 0.17% 0.19% 0.19% 0.14% 0.70% 0.85% -
  Horiz. % 102.26% 102.09% 101.89% 101.70% 101.56% 100.85% 100.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 11.92 % 9.09 % 7.94 % 13.91 % 12.54 % 5.85 % 10.86 % 6.41%
  QoQ % 31.13% 14.48% -42.92% 10.93% 114.36% -46.13% -
  Horiz. % 109.76% 83.70% 73.11% 128.08% 115.47% 53.87% 100.00%
ROE 4.59 % 3.46 % 2.51 % 4.52 % 5.00 % 1.79 % 4.25 % 5.27%
  QoQ % 32.66% 37.85% -44.47% -9.60% 179.33% -57.88% -
  Horiz. % 108.00% 81.41% 59.06% 106.35% 117.65% 42.12% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 61.24 58.17 50.61 50.79 57.23 44.84 53.28 9.74%
  QoQ % 5.28% 14.94% -0.35% -11.25% 27.63% -15.84% -
  Horiz. % 114.94% 109.18% 94.99% 95.33% 107.41% 84.16% 100.00%
EPS 7.58 5.36 4.00 7.09 7.36 2.45 5.87 18.60%
  QoQ % 41.42% 34.00% -43.58% -3.67% 200.41% -58.26% -
  Horiz. % 129.13% 91.31% 68.14% 120.78% 125.38% 41.74% 100.00%
DPS 0.00 0.06 0.00 0.04 0.00 0.04 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 150.00% 0.00% 100.00% 0.00% 100.00% -
NAPS 1.6500 1.5500 1.5900 1.5700 1.4700 1.3700 1.3800 12.66%
  QoQ % 6.45% -2.52% 1.27% 6.80% 7.30% -0.72% -
  Horiz. % 119.57% 112.32% 115.22% 113.77% 106.52% 99.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 61.24 58.07 50.43 50.51 56.84 44.22 52.10 11.39%
  QoQ % 5.46% 15.15% -0.16% -11.14% 28.54% -15.12% -
  Horiz. % 117.54% 111.46% 96.79% 96.95% 109.10% 84.88% 100.00%
EPS 7.58 5.35 3.98 7.05 7.31 2.42 5.74 20.39%
  QoQ % 41.68% 34.42% -43.55% -3.56% 202.07% -57.84% -
  Horiz. % 132.06% 93.21% 69.34% 122.82% 127.35% 42.16% 100.00%
DPS 0.00 0.06 0.00 0.04 0.00 0.04 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 150.00% 0.00% 100.00% 0.00% 100.00% -
NAPS 1.6500 1.5473 1.5843 1.5614 1.4599 1.3511 1.3495 14.36%
  QoQ % 6.64% -2.34% 1.47% 6.95% 8.05% 0.12% -
  Horiz. % 122.27% 114.66% 117.40% 115.70% 108.18% 100.12% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.9000 1.9500 2.0800 2.2400 2.4400 2.7000 1.5900 -
P/RPS 3.10 3.35 4.11 4.41 4.26 6.02 2.98 2.67%
  QoQ % -7.46% -18.49% -6.80% 3.52% -29.24% 102.01% -
  Horiz. % 104.03% 112.42% 137.92% 147.99% 142.95% 202.01% 100.00%
P/EPS 25.07 36.38 52.04 31.58 33.17 110.20 27.09 -5.04%
  QoQ % -31.09% -30.09% 64.79% -4.79% -69.90% 306.79% -
  Horiz. % 92.54% 134.29% 192.10% 116.57% 122.44% 406.79% 100.00%
EY 3.99 2.75 1.92 3.17 3.01 0.91 3.69 5.35%
  QoQ % 45.09% 43.23% -39.43% 5.32% 230.77% -75.34% -
  Horiz. % 108.13% 74.53% 52.03% 85.91% 81.57% 24.66% 100.00%
DY 0.00 0.03 0.00 0.02 0.00 0.01 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 300.00% 0.00% 200.00% 0.00% 100.00% -
P/NAPS 1.15 1.26 1.31 1.43 1.66 1.97 1.15 -
  QoQ % -8.73% -3.82% -8.39% -13.86% -15.74% 71.30% -
  Horiz. % 100.00% 109.57% 113.91% 124.35% 144.35% 171.30% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/08/16 27/05/16 25/02/16 26/11/15 27/08/15 28/05/15 25/02/15 -
Price 1.9600 1.9000 2.0100 2.3100 2.2000 2.7600 2.3400 -
P/RPS 3.20 3.27 3.97 4.55 3.84 6.16 4.39 -19.02%
  QoQ % -2.14% -17.63% -12.75% 18.49% -37.66% 40.32% -
  Horiz. % 72.89% 74.49% 90.43% 103.64% 87.47% 140.32% 100.00%
P/EPS 25.86 35.45 50.29 32.57 29.91 112.65 39.86 -25.08%
  QoQ % -27.05% -29.51% 54.41% 8.89% -73.45% 182.61% -
  Horiz. % 64.88% 88.94% 126.17% 81.71% 75.04% 282.61% 100.00%
EY 3.87 2.82 1.99 3.07 3.34 0.89 2.51 33.50%
  QoQ % 37.23% 41.71% -35.18% -8.08% 275.28% -64.54% -
  Horiz. % 154.18% 112.35% 79.28% 122.31% 133.07% 35.46% 100.00%
DY 0.00 0.03 0.00 0.02 0.00 0.01 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 300.00% 0.00% 200.00% 0.00% 100.00% -
P/NAPS 1.19 1.23 1.26 1.47 1.50 2.01 1.70 -21.18%
  QoQ % -3.25% -2.38% -14.29% -2.00% -25.37% 18.24% -
  Horiz. % 70.00% 72.35% 74.12% 86.47% 88.24% 118.24% 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.
 


 

386  331  519  735 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ECOWLD 0.765+0.02 
 SAPNRG 0.260.00 
 PERDANA-PR 0.015+0.005 
 HSI-H8F 0.125-0.065 
 EKOVEST 0.81+0.015 
 DGB 0.14-0.005 
 VELESTO 0.3650.00 
 DYNACIA-PA 0.045+0.005 
 HSI-C7K 0.33+0.05 
 MLAB 0.05-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers