Highlights

[IQGROUP] QoQ TTM Result on 2015-06-30 [#1]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 27-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 30-Jun-2015  [#1]
Profit Trend QoQ -     -4.93%    YoY -     16.31%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 190,008 177,813 179,288 187,280 193,987 192,163 190,230 -0.08%
  QoQ % 6.86% -0.82% -4.27% -3.46% 0.95% 1.02% -
  Horiz. % 99.88% 93.47% 94.25% 98.45% 101.97% 101.02% 100.00%
PBT 27,861 24,711 27,263 26,991 27,292 23,848 19,839 25.38%
  QoQ % 12.75% -9.36% 1.01% -1.10% 14.44% 20.21% -
  Horiz. % 140.44% 124.56% 137.42% 136.05% 137.57% 120.21% 100.00%
Tax -7,232 -6,451 -7,548 -7,230 -6,442 -5,066 -3,561 60.30%
  QoQ % -12.11% 14.53% -4.40% -12.23% -27.16% -42.26% -
  Horiz. % 203.09% 181.16% 211.96% 203.03% 180.90% 142.26% 100.00%
NP 20,629 18,260 19,715 19,761 20,850 18,782 16,278 17.09%
  QoQ % 12.97% -7.38% -0.23% -5.22% 11.01% 15.38% -
  Horiz. % 126.73% 112.18% 121.11% 121.40% 128.09% 115.38% 100.00%
NP to SH 20,856 18,273 19,820 19,960 20,995 19,329 16,752 15.71%
  QoQ % 14.14% -7.81% -0.70% -4.93% 8.62% 15.38% -
  Horiz. % 124.50% 109.08% 118.31% 119.15% 125.33% 115.38% 100.00%
Tax Rate 25.96 % 26.11 % 27.69 % 26.79 % 23.60 % 21.24 % 17.95 % 27.86%
  QoQ % -0.57% -5.71% 3.36% 13.52% 11.11% 18.33% -
  Horiz. % 144.62% 145.46% 154.26% 149.25% 131.48% 118.33% 100.00%
Total Cost 169,379 159,553 159,573 167,519 173,137 173,381 173,952 -1.76%
  QoQ % 6.16% -0.01% -4.74% -3.24% -0.14% -0.33% -
  Horiz. % 97.37% 91.72% 91.73% 96.30% 99.53% 99.67% 100.00%
Net Worth 136,209 139,462 137,444 128,510 118,938 118,792 111,640 14.17%
  QoQ % -2.33% 1.47% 6.95% 8.05% 0.12% 6.41% -
  Horiz. % 122.01% 124.92% 123.11% 115.11% 106.54% 106.41% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 87 69 69 68 68 34 34 87.71%
  QoQ % 25.81% 0.00% 1.35% 0.00% 101.87% 0.00% -
  Horiz. % 257.40% 204.60% 204.60% 201.87% 201.87% 100.00% 100.00%
Div Payout % 0.42 % 0.38 % 0.35 % 0.34 % 0.33 % 0.18 % 0.20 % 63.91%
  QoQ % 10.53% 8.57% 2.94% 3.03% 83.33% -10.00% -
  Horiz. % 210.00% 190.00% 175.00% 170.00% 165.00% 90.00% 100.00%
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 136,209 139,462 137,444 128,510 118,938 118,792 111,640 14.17%
  QoQ % -2.33% 1.47% 6.95% 8.05% 0.12% 6.41% -
  Horiz. % 122.01% 124.92% 123.11% 115.11% 106.54% 106.41% 100.00%
NOSH 87,877 87,712 87,544 87,422 86,816 86,081 85,221 2.06%
  QoQ % 0.19% 0.19% 0.14% 0.70% 0.85% 1.01% -
  Horiz. % 103.12% 102.92% 102.73% 102.58% 101.87% 101.01% 100.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 10.86 % 10.27 % 11.00 % 10.55 % 10.75 % 9.77 % 8.56 % 17.18%
  QoQ % 5.74% -6.64% 4.27% -1.86% 10.03% 14.14% -
  Horiz. % 126.87% 119.98% 128.50% 123.25% 125.58% 114.14% 100.00%
ROE 15.31 % 13.10 % 14.42 % 15.53 % 17.65 % 16.27 % 15.01 % 1.33%
  QoQ % 16.87% -9.15% -7.15% -12.01% 8.48% 8.39% -
  Horiz. % 102.00% 87.28% 96.07% 103.46% 117.59% 108.39% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 216.22 202.72 204.80 214.23 223.45 223.23 223.22 -2.10%
  QoQ % 6.66% -1.02% -4.40% -4.13% 0.10% 0.00% -
  Horiz. % 96.86% 90.82% 91.75% 95.97% 100.10% 100.00% 100.00%
EPS 23.73 20.83 22.64 22.83 24.18 22.45 19.66 13.35%
  QoQ % 13.92% -7.99% -0.83% -5.58% 7.71% 14.19% -
  Horiz. % 120.70% 105.95% 115.16% 116.12% 122.99% 114.19% 100.00%
DPS 0.10 0.08 0.08 0.08 0.08 0.04 0.04 84.10%
  QoQ % 25.00% 0.00% 0.00% 0.00% 100.00% 0.00% -
  Horiz. % 250.00% 200.00% 200.00% 200.00% 200.00% 100.00% 100.00%
NAPS 1.5500 1.5900 1.5700 1.4700 1.3700 1.3800 1.3100 11.86%
  QoQ % -2.52% 1.27% 6.80% 7.30% -0.72% 5.34% -
  Horiz. % 118.32% 121.37% 119.85% 112.21% 104.58% 105.34% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 215.85 202.00 203.67 212.75 220.37 218.30 216.10 -0.08%
  QoQ % 6.86% -0.82% -4.27% -3.46% 0.95% 1.02% -
  Horiz. % 99.88% 93.48% 94.25% 98.45% 101.98% 101.02% 100.00%
EPS 23.69 20.76 22.52 22.67 23.85 21.96 19.03 15.71%
  QoQ % 14.11% -7.82% -0.66% -4.95% 8.61% 15.40% -
  Horiz. % 124.49% 109.09% 118.34% 119.13% 125.33% 115.40% 100.00%
DPS 0.10 0.08 0.08 0.08 0.08 0.04 0.04 84.10%
  QoQ % 25.00% 0.00% 0.00% 0.00% 100.00% 0.00% -
  Horiz. % 250.00% 200.00% 200.00% 200.00% 200.00% 100.00% 100.00%
NAPS 1.5473 1.5843 1.5614 1.4599 1.3511 1.3495 1.2682 14.17%
  QoQ % -2.34% 1.47% 6.95% 8.05% 0.12% 6.41% -
  Horiz. % 122.01% 124.93% 123.12% 115.12% 106.54% 106.41% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.9500 2.0800 2.2400 2.4400 2.7000 1.5900 1.9600 -
P/RPS 0.90 1.03 1.09 1.14 1.21 0.71 0.88 1.51%
  QoQ % -12.62% -5.50% -4.39% -5.79% 70.42% -19.32% -
  Horiz. % 102.27% 117.05% 123.86% 129.55% 137.50% 80.68% 100.00%
P/EPS 8.22 9.98 9.89 10.69 11.16 7.08 9.97 -12.06%
  QoQ % -17.64% 0.91% -7.48% -4.21% 57.63% -28.99% -
  Horiz. % 82.45% 100.10% 99.20% 107.22% 111.94% 71.01% 100.00%
EY 12.17 10.02 10.11 9.36 8.96 14.12 10.03 13.75%
  QoQ % 21.46% -0.89% 8.01% 4.46% -36.54% 40.78% -
  Horiz. % 121.34% 99.90% 100.80% 93.32% 89.33% 140.78% 100.00%
DY 0.05 0.04 0.04 0.03 0.03 0.03 0.02 84.10%
  QoQ % 25.00% 0.00% 33.33% 0.00% 0.00% 50.00% -
  Horiz. % 250.00% 200.00% 200.00% 150.00% 150.00% 150.00% 100.00%
P/NAPS 1.26 1.31 1.43 1.66 1.97 1.15 1.50 -10.96%
  QoQ % -3.82% -8.39% -13.86% -15.74% 71.30% -23.33% -
  Horiz. % 84.00% 87.33% 95.33% 110.67% 131.33% 76.67% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 27/05/16 25/02/16 26/11/15 27/08/15 28/05/15 25/02/15 26/11/14 -
Price 1.9000 2.0100 2.3100 2.2000 2.7600 2.3400 1.7000 -
P/RPS 0.88 0.99 1.13 1.03 1.24 1.05 0.76 10.26%
  QoQ % -11.11% -12.39% 9.71% -16.94% 18.10% 38.16% -
  Horiz. % 115.79% 130.26% 148.68% 135.53% 163.16% 138.16% 100.00%
P/EPS 8.01 9.65 10.20 9.64 11.41 10.42 8.65 -4.99%
  QoQ % -16.99% -5.39% 5.81% -15.51% 9.50% 20.46% -
  Horiz. % 92.60% 111.56% 117.92% 111.45% 131.91% 120.46% 100.00%
EY 12.49 10.36 9.80 10.38 8.76 9.60 11.56 5.29%
  QoQ % 20.56% 5.71% -5.59% 18.49% -8.75% -16.96% -
  Horiz. % 108.04% 89.62% 84.78% 89.79% 75.78% 83.04% 100.00%
DY 0.05 0.04 0.03 0.04 0.03 0.02 0.02 84.10%
  QoQ % 25.00% 33.33% -25.00% 33.33% 50.00% 0.00% -
  Horiz. % 250.00% 200.00% 150.00% 200.00% 150.00% 100.00% 100.00%
P/NAPS 1.23 1.26 1.47 1.50 2.01 1.70 1.30 -3.62%
  QoQ % -2.38% -14.29% -2.00% -25.37% 18.24% 30.77% -
  Horiz. % 94.62% 96.92% 113.08% 115.38% 154.62% 130.77% 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. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. 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
6. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
7. Rohas Tecnic - More to Come HLBank Research Highlights
8. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
Partners & Brokers