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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

274  224  477  1233 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.075+0.02 
 MRCB-WB 0.135+0.03 
 HIBISCS 0.535+0.03 
 HIBISCS-WC 0.16+0.025 
 VC 0.08+0.01 
 HSI-H8M 0.335-0.075 
 EKOVEST 0.485+0.025 
 SAPNRG 0.11+0.005 
 HSI-C9J 0.205+0.02 
 GAMUDA-WE 0.16+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers