Highlights

[IQGROUP] QoQ Quarter Result on 2016-03-31 [#4]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 27-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 31-Mar-2016  [#4]
Profit Trend QoQ -     34.34%    YoY -     121.44%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 47,922 49,575 53,906 51,121 44,389 44,465 50,033 -2.82%
  QoQ % -3.33% -8.03% 5.45% 15.17% -0.17% -11.13% -
  Horiz. % 95.78% 99.08% 107.74% 102.17% 88.72% 88.87% 100.00%
PBT 10,544 9,149 7,913 6,494 4,724 8,208 8,435 15.96%
  QoQ % 15.25% 15.62% 21.85% 37.47% -42.45% -2.69% -
  Horiz. % 125.00% 108.46% 93.81% 76.99% 56.00% 97.31% 100.00%
Tax -2,194 -1,957 -1,485 -1,849 -1,199 -2,024 -2,160 1.04%
  QoQ % -12.11% -31.78% 19.69% -54.21% 40.76% 6.30% -
  Horiz. % 101.57% 90.60% 68.75% 85.60% 55.51% 93.70% 100.00%
NP 8,350 7,192 6,428 4,645 3,525 6,184 6,275 20.88%
  QoQ % 16.10% 11.89% 38.39% 31.77% -43.00% -1.45% -
  Horiz. % 133.07% 114.61% 102.44% 74.02% 56.18% 98.55% 100.00%
NP to SH 8,350 7,194 6,671 4,710 3,506 6,209 6,431 18.92%
  QoQ % 16.07% 7.84% 41.63% 34.34% -43.53% -3.45% -
  Horiz. % 129.84% 111.86% 103.73% 73.24% 54.52% 96.55% 100.00%
Tax Rate 20.81 % 21.39 % 18.77 % 28.47 % 25.38 % 24.66 % 25.61 % -12.87%
  QoQ % -2.71% 13.96% -34.07% 12.17% 2.92% -3.71% -
  Horiz. % 81.26% 83.52% 73.29% 111.17% 99.10% 96.29% 100.00%
Total Cost 39,572 42,383 47,478 46,476 40,864 38,281 43,758 -6.46%
  QoQ % -6.63% -10.73% 2.16% 13.73% 6.75% -12.52% -
  Horiz. % 90.43% 96.86% 108.50% 106.21% 93.39% 87.48% 100.00%
Net Worth 159,330 148,767 145,246 136,209 139,462 137,444 128,510 15.33%
  QoQ % 7.10% 2.42% 6.63% -2.33% 1.47% 6.95% -
  Horiz. % 123.98% 115.76% 113.02% 105.99% 108.52% 106.95% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - 44 - 52 - 35 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 125.69% 0.00% 150.57% 0.00% 100.00% -
Div Payout % - % 0.61 % - % 1.12 % - % 0.56 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 108.93% 0.00% 200.00% 0.00% 100.00% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 159,330 148,767 145,246 136,209 139,462 137,444 128,510 15.33%
  QoQ % 7.10% 2.42% 6.63% -2.33% 1.47% 6.95% -
  Horiz. % 123.98% 115.76% 113.02% 105.99% 108.52% 106.95% 100.00%
NOSH 88,028 88,028 88,028 87,877 87,712 87,544 87,422 0.46%
  QoQ % 0.00% 0.00% 0.17% 0.19% 0.19% 0.14% -
  Horiz. % 100.69% 100.69% 100.69% 100.52% 100.33% 100.14% 100.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 17.42 % 14.51 % 11.92 % 9.09 % 7.94 % 13.91 % 12.54 % 24.38%
  QoQ % 20.06% 21.73% 31.13% 14.48% -42.92% 10.93% -
  Horiz. % 138.92% 115.71% 95.06% 72.49% 63.32% 110.93% 100.00%
ROE 5.24 % 4.84 % 4.59 % 3.46 % 2.51 % 4.52 % 5.00 % 3.16%
  QoQ % 8.26% 5.45% 32.66% 37.85% -44.47% -9.60% -
  Horiz. % 104.80% 96.80% 91.80% 69.20% 50.20% 90.40% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 54.44 56.32 61.24 58.17 50.61 50.79 57.23 -3.26%
  QoQ % -3.34% -8.03% 5.28% 14.94% -0.35% -11.25% -
  Horiz. % 95.12% 98.41% 107.01% 101.64% 88.43% 88.75% 100.00%
EPS 9.49 8.17 7.58 5.36 4.00 7.09 7.36 18.37%
  QoQ % 16.16% 7.78% 41.42% 34.00% -43.58% -3.67% -
  Horiz. % 128.94% 111.01% 102.99% 72.83% 54.35% 96.33% 100.00%
DPS 0.00 0.05 0.00 0.06 0.00 0.04 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 125.00% 0.00% 150.00% 0.00% 100.00% -
NAPS 1.8100 1.6900 1.6500 1.5500 1.5900 1.5700 1.4700 14.81%
  QoQ % 7.10% 2.42% 6.45% -2.52% 1.27% 6.80% -
  Horiz. % 123.13% 114.97% 112.24% 105.44% 108.16% 106.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 54.44 56.32 61.24 58.07 50.43 50.51 56.84 -2.82%
  QoQ % -3.34% -8.03% 5.46% 15.15% -0.16% -11.14% -
  Horiz. % 95.78% 99.09% 107.74% 102.16% 88.72% 88.86% 100.00%
EPS 9.49 8.17 7.58 5.35 3.98 7.05 7.31 18.91%
  QoQ % 16.16% 7.78% 41.68% 34.42% -43.55% -3.56% -
  Horiz. % 129.82% 111.76% 103.69% 73.19% 54.45% 96.44% 100.00%
DPS 0.00 0.05 0.00 0.06 0.00 0.04 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 125.00% 0.00% 150.00% 0.00% 100.00% -
NAPS 1.8100 1.6900 1.6500 1.5473 1.5843 1.5614 1.4599 15.33%
  QoQ % 7.10% 2.42% 6.64% -2.34% 1.47% 6.95% -
  Horiz. % 123.98% 115.76% 113.02% 105.99% 108.52% 106.95% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 2.5500 2.1900 1.9000 1.9500 2.0800 2.2400 2.4400 -
P/RPS 4.68 3.89 3.10 3.35 4.11 4.41 4.26 6.44%
  QoQ % 20.31% 25.48% -7.46% -18.49% -6.80% 3.52% -
  Horiz. % 109.86% 91.31% 72.77% 78.64% 96.48% 103.52% 100.00%
P/EPS 26.88 26.80 25.07 36.38 52.04 31.58 33.17 -13.02%
  QoQ % 0.30% 6.90% -31.09% -30.09% 64.79% -4.79% -
  Horiz. % 81.04% 80.80% 75.58% 109.68% 156.89% 95.21% 100.00%
EY 3.72 3.73 3.99 2.75 1.92 3.17 3.01 15.09%
  QoQ % -0.27% -6.52% 45.09% 43.23% -39.43% 5.32% -
  Horiz. % 123.59% 123.92% 132.56% 91.36% 63.79% 105.32% 100.00%
DY 0.00 0.02 0.00 0.03 0.00 0.02 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 150.00% 0.00% 100.00% -
P/NAPS 1.41 1.30 1.15 1.26 1.31 1.43 1.66 -10.27%
  QoQ % 8.46% 13.04% -8.73% -3.82% -8.39% -13.86% -
  Horiz. % 84.94% 78.31% 69.28% 75.90% 78.92% 86.14% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 17/11/16 29/08/16 27/05/16 25/02/16 26/11/15 27/08/15 -
Price 2.9400 2.2600 1.9600 1.9000 2.0100 2.3100 2.2000 -
P/RPS 5.40 4.01 3.20 3.27 3.97 4.55 3.84 25.39%
  QoQ % 34.66% 25.31% -2.14% -17.63% -12.75% 18.49% -
  Horiz. % 140.62% 104.43% 83.33% 85.16% 103.39% 118.49% 100.00%
P/EPS 30.99 27.65 25.86 35.45 50.29 32.57 29.91 2.38%
  QoQ % 12.08% 6.92% -27.05% -29.51% 54.41% 8.89% -
  Horiz. % 103.61% 92.44% 86.46% 118.52% 168.14% 108.89% 100.00%
EY 3.23 3.62 3.87 2.82 1.99 3.07 3.34 -2.20%
  QoQ % -10.77% -6.46% 37.23% 41.71% -35.18% -8.08% -
  Horiz. % 96.71% 108.38% 115.87% 84.43% 59.58% 91.92% 100.00%
DY 0.00 0.02 0.00 0.03 0.00 0.02 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 150.00% 0.00% 100.00% -
P/NAPS 1.62 1.34 1.19 1.23 1.26 1.47 1.50 5.24%
  QoQ % 20.90% 12.61% -3.25% -2.38% -14.29% -2.00% -
  Horiz. % 108.00% 89.33% 79.33% 82.00% 84.00% 98.00% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers