Highlights

[IQGROUP] QoQ TTM Result on 2014-06-30 [#1]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 27-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 30-Jun-2014  [#1]
Profit Trend QoQ -     53.00%    YoY -     876.72%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 193,987 192,163 190,230 189,302 171,388 171,966 161,539 12.99%
  QoQ % 0.95% 1.02% 0.49% 10.45% -0.34% 6.45% -
  Horiz. % 120.09% 118.96% 117.76% 117.19% 106.10% 106.45% 100.00%
PBT 27,292 23,848 19,839 19,580 12,727 15,458 11,887 74.13%
  QoQ % 14.44% 20.21% 1.32% 53.85% -17.67% 30.04% -
  Horiz. % 229.60% 200.62% 166.90% 164.72% 107.07% 130.04% 100.00%
Tax -6,442 -5,066 -3,561 -2,774 -1,764 -3,935 -3,146 61.32%
  QoQ % -27.16% -42.26% -28.37% -57.26% 55.17% -25.08% -
  Horiz. % 204.77% 161.03% 113.19% 88.18% 56.07% 125.08% 100.00%
NP 20,850 18,782 16,278 16,806 10,963 11,523 8,741 78.62%
  QoQ % 11.01% 15.38% -3.14% 53.30% -4.86% 31.83% -
  Horiz. % 238.53% 214.87% 186.23% 192.27% 125.42% 131.83% 100.00%
NP to SH 20,995 19,329 16,752 17,161 11,216 11,523 8,741 79.45%
  QoQ % 8.62% 15.38% -2.38% 53.00% -2.66% 31.83% -
  Horiz. % 240.19% 221.13% 191.65% 196.33% 128.31% 131.83% 100.00%
Tax Rate 23.60 % 21.24 % 17.95 % 14.17 % 13.86 % 25.46 % 26.47 % -7.37%
  QoQ % 11.11% 18.33% 26.68% 2.24% -45.56% -3.82% -
  Horiz. % 89.16% 80.24% 67.81% 53.53% 52.36% 96.18% 100.00%
Total Cost 173,137 173,381 173,952 172,496 160,425 160,443 152,798 8.70%
  QoQ % -0.14% -0.33% 0.84% 7.52% -0.01% 5.00% -
  Horiz. % 113.31% 113.47% 113.84% 112.89% 104.99% 105.00% 100.00%
Net Worth 118,938 118,792 111,640 104,592 96,468 96,997 94,356 16.71%
  QoQ % 0.12% 6.41% 6.74% 8.42% -0.55% 2.80% -
  Horiz. % 126.05% 125.90% 118.32% 110.85% 102.24% 102.80% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 68 34 34 0 0 0 0 -
  QoQ % 101.87% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 201.87% 100.00% 100.00% - - - -
Div Payout % 0.33 % 0.18 % 0.20 % - % - % - % - % -
  QoQ % 83.33% -10.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 165.00% 90.00% 100.00% - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 118,938 118,792 111,640 104,592 96,468 96,997 94,356 16.71%
  QoQ % 0.12% 6.41% 6.74% 8.42% -0.55% 2.80% -
  Horiz. % 126.05% 125.90% 118.32% 110.85% 102.24% 102.80% 100.00%
NOSH 86,816 86,081 85,221 85,034 85,370 85,085 85,006 1.42%
  QoQ % 0.85% 1.01% 0.22% -0.39% 0.33% 0.09% -
  Horiz. % 102.13% 101.27% 100.25% 100.03% 100.43% 100.09% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 10.75 % 9.77 % 8.56 % 8.88 % 6.40 % 6.70 % 5.41 % 58.12%
  QoQ % 10.03% 14.14% -3.60% 38.75% -4.48% 23.84% -
  Horiz. % 198.71% 180.59% 158.23% 164.14% 118.30% 123.84% 100.00%
ROE 17.65 % 16.27 % 15.01 % 16.41 % 11.63 % 11.88 % 9.26 % 53.79%
  QoQ % 8.48% 8.39% -8.53% 41.10% -2.10% 28.29% -
  Horiz. % 190.60% 175.70% 162.10% 177.21% 125.59% 128.29% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 223.45 223.23 223.22 222.62 200.76 202.11 190.03 11.42%
  QoQ % 0.10% 0.00% 0.27% 10.89% -0.67% 6.36% -
  Horiz. % 117.59% 117.47% 117.47% 117.15% 105.65% 106.36% 100.00%
EPS 24.18 22.45 19.66 20.18 13.14 13.54 10.28 76.96%
  QoQ % 7.71% 14.19% -2.58% 53.58% -2.95% 31.71% -
  Horiz. % 235.21% 218.39% 191.25% 196.30% 127.82% 131.71% 100.00%
DPS 0.08 0.04 0.04 0.00 0.00 0.00 0.00 -
  QoQ % 100.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 100.00% 100.00% - - - -
NAPS 1.3700 1.3800 1.3100 1.2300 1.1300 1.1400 1.1100 15.08%
  QoQ % -0.72% 5.34% 6.50% 8.85% -0.88% 2.70% -
  Horiz. % 123.42% 124.32% 118.02% 110.81% 101.80% 102.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 220.37 218.30 216.10 215.05 194.70 195.35 183.51 12.99%
  QoQ % 0.95% 1.02% 0.49% 10.45% -0.33% 6.45% -
  Horiz. % 120.09% 118.96% 117.76% 117.19% 106.10% 106.45% 100.00%
EPS 23.85 21.96 19.03 19.49 12.74 13.09 9.93 79.44%
  QoQ % 8.61% 15.40% -2.36% 52.98% -2.67% 31.82% -
  Horiz. % 240.18% 221.15% 191.64% 196.27% 128.30% 131.82% 100.00%
DPS 0.08 0.04 0.04 0.00 0.00 0.00 0.00 -
  QoQ % 100.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 100.00% 100.00% - - - -
NAPS 1.3511 1.3495 1.2682 1.1882 1.0959 1.1019 1.0719 16.70%
  QoQ % 0.12% 6.41% 6.73% 8.42% -0.54% 2.80% -
  Horiz. % 126.05% 125.90% 118.31% 110.85% 102.24% 102.80% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 2.7000 1.5900 1.9600 1.1500 1.3200 0.8050 0.4500 -
P/RPS 1.21 0.71 0.88 0.52 0.66 0.40 0.24 194.31%
  QoQ % 70.42% -19.32% 69.23% -21.21% 65.00% 66.67% -
  Horiz. % 504.17% 295.83% 366.67% 216.67% 275.00% 166.67% 100.00%
P/EPS 11.16 7.08 9.97 5.70 10.05 5.94 4.38 86.66%
  QoQ % 57.63% -28.99% 74.91% -43.28% 69.19% 35.62% -
  Horiz. % 254.79% 161.64% 227.63% 130.14% 229.45% 135.62% 100.00%
EY 8.96 14.12 10.03 17.55 9.95 16.82 22.85 -46.46%
  QoQ % -36.54% 40.78% -42.85% 76.38% -40.84% -26.39% -
  Horiz. % 39.21% 61.79% 43.89% 76.81% 43.54% 73.61% 100.00%
DY 0.03 0.03 0.02 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 50.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 150.00% 150.00% 100.00% - - - -
P/NAPS 1.97 1.15 1.50 0.93 1.17 0.71 0.41 185.02%
  QoQ % 71.30% -23.33% 61.29% -20.51% 64.79% 73.17% -
  Horiz. % 480.49% 280.49% 365.85% 226.83% 285.37% 173.17% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 25/02/15 26/11/14 27/08/14 29/05/14 24/02/14 25/11/13 -
Price 2.7600 2.3400 1.7000 1.2500 1.2800 1.4700 0.7000 -
P/RPS 1.24 1.05 0.76 0.56 0.64 0.73 0.37 124.11%
  QoQ % 18.10% 38.16% 35.71% -12.50% -12.33% 97.30% -
  Horiz. % 335.14% 283.78% 205.41% 151.35% 172.97% 197.30% 100.00%
P/EPS 11.41 10.42 8.65 6.19 9.74 10.85 6.81 41.11%
  QoQ % 9.50% 20.46% 39.74% -36.45% -10.23% 59.32% -
  Horiz. % 167.55% 153.01% 127.02% 90.90% 143.02% 159.32% 100.00%
EY 8.76 9.60 11.56 16.15 10.26 9.21 14.69 -29.18%
  QoQ % -8.75% -16.96% -28.42% 57.41% 11.40% -37.30% -
  Horiz. % 59.63% 65.35% 78.69% 109.94% 69.84% 62.70% 100.00%
DY 0.03 0.02 0.02 0.00 0.00 0.00 0.00 -
  QoQ % 50.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 150.00% 100.00% 100.00% - - - -
P/NAPS 2.01 1.70 1.30 1.02 1.13 1.29 0.63 116.88%
  QoQ % 18.24% 30.77% 27.45% -9.73% -12.40% 104.76% -
  Horiz. % 319.05% 269.84% 206.35% 161.90% 179.37% 204.76% 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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
2. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
3. Construction Sectors - Big project going to announce soon? PatrickTheBull
4. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
5. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
6. Cold Eye 5 Yardsticks of Value Investing kcchongnz kcchongnz blog
7. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
8. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
Partners & Brokers