Highlights

[IQGROUP] QoQ Quarter Result on 2016-09-30 [#2]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 17-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 30-Sep-2016  [#2]
Profit Trend QoQ -     7.84%    YoY -     15.86%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 45,243 47,493 47,922 49,575 53,906 51,121 44,389 1.28%
  QoQ % -4.74% -0.90% -3.33% -8.03% 5.45% 15.17% -
  Horiz. % 101.92% 106.99% 107.96% 111.68% 121.44% 115.17% 100.00%
PBT 3,157 5,089 10,544 9,149 7,913 6,494 4,724 -23.58%
  QoQ % -37.96% -51.74% 15.25% 15.62% 21.85% 37.47% -
  Horiz. % 66.83% 107.73% 223.20% 193.67% 167.51% 137.47% 100.00%
Tax -516 1,106 -2,194 -1,957 -1,485 -1,849 -1,199 -43.03%
  QoQ % -146.65% 150.41% -12.11% -31.78% 19.69% -54.21% -
  Horiz. % 43.04% -92.24% 182.99% 163.22% 123.85% 154.21% 100.00%
NP 2,641 6,195 8,350 7,192 6,428 4,645 3,525 -17.52%
  QoQ % -57.37% -25.81% 16.10% 11.89% 38.39% 31.77% -
  Horiz. % 74.92% 175.74% 236.88% 204.03% 182.35% 131.77% 100.00%
NP to SH 2,641 6,195 8,350 7,194 6,671 4,710 3,506 -17.23%
  QoQ % -57.37% -25.81% 16.07% 7.84% 41.63% 34.34% -
  Horiz. % 75.33% 176.70% 238.16% 205.19% 190.27% 134.34% 100.00%
Tax Rate 16.34 % -21.73 % 20.81 % 21.39 % 18.77 % 28.47 % 25.38 % -25.46%
  QoQ % 175.20% -204.42% -2.71% 13.96% -34.07% 12.17% -
  Horiz. % 64.38% -85.62% 81.99% 84.28% 73.96% 112.17% 100.00%
Total Cost 42,602 41,298 39,572 42,383 47,478 46,476 40,864 2.82%
  QoQ % 3.16% 4.36% -6.63% -10.73% 2.16% 13.73% -
  Horiz. % 104.25% 101.06% 96.84% 103.72% 116.19% 113.73% 100.00%
Net Worth 161,971 161,091 159,330 148,767 145,246 136,209 139,462 10.50%
  QoQ % 0.55% 1.10% 7.10% 2.42% 6.63% -2.33% -
  Horiz. % 116.14% 115.51% 114.25% 106.67% 104.15% 97.67% 100.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - 52 - 44 - 52 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.17% 0.00% 83.48% 0.00% 100.00% -
Div Payout % - % 0.85 % - % 0.61 % - % 1.12 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 75.89% 0.00% 54.46% 0.00% 100.00% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 161,971 161,091 159,330 148,767 145,246 136,209 139,462 10.50%
  QoQ % 0.55% 1.10% 7.10% 2.42% 6.63% -2.33% -
  Horiz. % 116.14% 115.51% 114.25% 106.67% 104.15% 97.67% 100.00%
NOSH 88,028 88,028 88,028 88,028 88,028 87,877 87,712 0.24%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.17% 0.19% -
  Horiz. % 100.36% 100.36% 100.36% 100.36% 100.36% 100.19% 100.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 5.84 % 13.04 % 17.42 % 14.51 % 11.92 % 9.09 % 7.94 % -18.53%
  QoQ % -55.21% -25.14% 20.06% 21.73% 31.13% 14.48% -
  Horiz. % 73.55% 164.23% 219.40% 182.75% 150.13% 114.48% 100.00%
ROE 1.63 % 3.85 % 5.24 % 4.84 % 4.59 % 3.46 % 2.51 % -25.03%
  QoQ % -57.66% -26.53% 8.26% 5.45% 32.66% 37.85% -
  Horiz. % 64.94% 153.39% 208.76% 192.83% 182.87% 137.85% 100.00%
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 51.40 53.95 54.44 56.32 61.24 58.17 50.61 1.04%
  QoQ % -4.73% -0.90% -3.34% -8.03% 5.28% 14.94% -
  Horiz. % 101.56% 106.60% 107.57% 111.28% 121.00% 114.94% 100.00%
EPS 3.00 7.04 9.49 8.17 7.58 5.36 4.00 -17.47%
  QoQ % -57.39% -25.82% 16.16% 7.78% 41.42% 34.00% -
  Horiz. % 75.00% 176.00% 237.25% 204.25% 189.50% 134.00% 100.00%
DPS 0.00 0.06 0.00 0.05 0.00 0.06 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 83.33% 0.00% 100.00% -
NAPS 1.8400 1.8300 1.8100 1.6900 1.6500 1.5500 1.5900 10.23%
  QoQ % 0.55% 1.10% 7.10% 2.42% 6.45% -2.52% -
  Horiz. % 115.72% 115.09% 113.84% 106.29% 103.77% 97.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 89,032
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 51.40 53.95 54.44 56.32 61.24 58.07 50.43 1.28%
  QoQ % -4.73% -0.90% -3.34% -8.03% 5.46% 15.15% -
  Horiz. % 101.92% 106.98% 107.95% 111.68% 121.44% 115.15% 100.00%
EPS 3.00 7.04 9.49 8.17 7.58 5.35 3.98 -17.19%
  QoQ % -57.39% -25.82% 16.16% 7.78% 41.68% 34.42% -
  Horiz. % 75.38% 176.88% 238.44% 205.28% 190.45% 134.42% 100.00%
DPS 0.00 0.06 0.00 0.05 0.00 0.06 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 83.33% 0.00% 100.00% -
NAPS 1.8400 1.8300 1.8100 1.6900 1.6500 1.5473 1.5843 10.50%
  QoQ % 0.55% 1.10% 7.10% 2.42% 6.64% -2.34% -
  Horiz. % 116.14% 115.51% 114.25% 106.67% 104.15% 97.66% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 4.2500 3.5000 2.5500 2.1900 1.9000 1.9500 2.0800 -
P/RPS 8.27 6.49 4.68 3.89 3.10 3.35 4.11 59.45%
  QoQ % 27.43% 38.68% 20.31% 25.48% -7.46% -18.49% -
  Horiz. % 201.22% 157.91% 113.87% 94.65% 75.43% 81.51% 100.00%
P/EPS 141.66 49.73 26.88 26.80 25.07 36.38 52.04 95.08%
  QoQ % 184.86% 85.01% 0.30% 6.90% -31.09% -30.09% -
  Horiz. % 272.21% 95.56% 51.65% 51.50% 48.17% 69.91% 100.00%
EY 0.71 2.01 3.72 3.73 3.99 2.75 1.92 -48.51%
  QoQ % -64.68% -45.97% -0.27% -6.52% 45.09% 43.23% -
  Horiz. % 36.98% 104.69% 193.75% 194.27% 207.81% 143.23% 100.00%
DY 0.00 0.02 0.00 0.02 0.00 0.03 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 66.67% 0.00% 66.67% 0.00% 100.00% -
P/NAPS 2.31 1.91 1.41 1.30 1.15 1.26 1.31 46.01%
  QoQ % 20.94% 35.46% 8.46% 13.04% -8.73% -3.82% -
  Horiz. % 176.34% 145.80% 107.63% 99.24% 87.79% 96.18% 100.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 30/05/17 27/02/17 17/11/16 29/08/16 27/05/16 25/02/16 -
Price 4.8000 3.8300 2.9400 2.2600 1.9600 1.9000 2.0100 -
P/RPS 9.34 7.10 5.40 4.01 3.20 3.27 3.97 76.98%
  QoQ % 31.55% 31.48% 34.66% 25.31% -2.14% -17.63% -
  Horiz. % 235.26% 178.84% 136.02% 101.01% 80.60% 82.37% 100.00%
P/EPS 159.99 54.42 30.99 27.65 25.86 35.45 50.29 116.46%
  QoQ % 193.99% 75.61% 12.08% 6.92% -27.05% -29.51% -
  Horiz. % 318.13% 108.21% 61.62% 54.98% 51.42% 70.49% 100.00%
EY 0.63 1.84 3.23 3.62 3.87 2.82 1.99 -53.58%
  QoQ % -65.76% -43.03% -10.77% -6.46% 37.23% 41.71% -
  Horiz. % 31.66% 92.46% 162.31% 181.91% 194.47% 141.71% 100.00%
DY 0.00 0.02 0.00 0.02 0.00 0.03 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 66.67% 0.00% 66.67% 0.00% 100.00% -
P/NAPS 2.61 2.09 1.62 1.34 1.19 1.23 1.26 62.57%
  QoQ % 24.88% 29.01% 20.90% 12.61% -3.25% -2.38% -
  Horiz. % 207.14% 165.87% 128.57% 106.35% 94.44% 97.62% 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.
 


 

299  359  495  758 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.0750.00 
 LAMBO 0.07+0.005 
 LAMBO-WB 0.010.00 
 IMPIANA 0.045+0.005 
 HSI-C5G 0.16-0.025 
 EKOVEST 0.835+0.005 
 VC 0.305+0.02 
 HSI-H6G 0.305+0.07 
 PWORTH 0.07+0.005 
 EKOVEST-WB 0.345+0.005 

TOP ARTICLES

1. UNDERLOOKED BENEFICIARY OF GOVT INFRA SPENDING (ECRL, BDR MSIA, etc) !!! Bursa Master
2. Dayang: Puzzle is Clearer - Koon Yew Yin Koon Yew Yin's Blog
3. Dayang, how will its share price move next week? kcchongnz kcchongnz blog
4. Is paying dividend important? Sslee blog
5. TCapital Group - 冷眼 - 30年投资经验总结的18条真谛 TCapital Group ( 冷眼慢慢投资 )
6. CIMB is a must short company in KLCI/aka short MYR CIMB is a must short company in KLCI/aka short MYR
7. Dr M can restore economy in two years, says Anwar save malaysia!!!
8. [转贴] [COCOALAND HOLDINGS BHD:自2019年4月1日开始以含饮料包装的形式对含糖饮料制造征收40仙/升的含糖税被视为影响集团饮料业务的另一项发展] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers