Highlights

[IQGROUP] QoQ TTM Result on 2017-06-30 [#1]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 29-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 30-Jun-2017  [#1]
Profit Trend QoQ -     -14.28%    YoY -     15.57%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 154,621 166,138 181,379 190,163 198,896 202,524 198,991 -15.49%
  QoQ % -6.93% -8.40% -4.62% -4.39% -1.79% 1.78% -
  Horiz. % 77.70% 83.49% 91.15% 95.56% 99.95% 101.78% 100.00%
PBT -778 6,019 18,089 27,939 32,695 34,100 28,280 -
  QoQ % -112.93% -66.73% -35.26% -14.55% -4.12% 20.58% -
  Horiz. % -2.75% 21.28% 63.96% 98.79% 115.61% 120.58% 100.00%
Tax 461 1,499 -1,147 -3,561 -4,530 -7,485 -6,490 -
  QoQ % -69.25% 230.69% 67.79% 21.39% 39.48% -15.33% -
  Horiz. % -7.10% -23.10% 17.67% 54.87% 69.80% 115.33% 100.00%
NP -317 7,518 16,942 24,378 28,165 26,615 21,790 -
  QoQ % -104.22% -55.63% -30.50% -13.45% 5.82% 22.14% -
  Horiz. % -1.45% 34.50% 77.75% 111.88% 129.26% 122.14% 100.00%
NP to SH -317 7,518 16,942 24,380 28,443 26,958 22,081 -
  QoQ % -104.22% -55.63% -30.51% -14.28% 5.51% 22.09% -
  Horiz. % -1.44% 34.05% 76.73% 110.41% 128.81% 122.09% 100.00%
Tax Rate - % -24.90 % 6.34 % 12.75 % 13.86 % 21.95 % 22.95 % -
  QoQ % 0.00% -492.74% -50.27% -8.01% -36.86% -4.36% -
  Horiz. % 0.00% -108.50% 27.63% 55.56% 60.39% 95.64% 100.00%
Total Cost 154,938 158,620 164,437 165,785 170,731 175,909 177,201 -8.57%
  QoQ % -2.32% -3.54% -0.81% -2.90% -2.94% -0.73% -
  Horiz. % 87.44% 89.51% 92.80% 93.56% 96.35% 99.27% 100.00%
Net Worth 145,246 153,168 155,809 161,971 161,091 159,330 148,767 -1.59%
  QoQ % -5.17% -1.69% -3.80% 0.55% 1.10% 7.10% -
  Horiz. % 97.63% 102.96% 104.73% 108.88% 108.28% 107.10% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 88 96 96 96 96 96 96 -6.10%
  QoQ % -9.09% 0.00% 0.00% -0.01% 0.09% 0.01% -
  Horiz. % 90.99% 100.09% 100.09% 100.09% 100.11% 100.01% 100.00%
Div Payout % - % 1.29 % 0.57 % 0.40 % 0.34 % 0.36 % 0.44 % -
  QoQ % 0.00% 126.32% 42.50% 17.65% -5.56% -18.18% -
  Horiz. % 0.00% 293.18% 129.55% 90.91% 77.27% 81.82% 100.00%
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 145,246 153,168 155,809 161,971 161,091 159,330 148,767 -1.59%
  QoQ % -5.17% -1.69% -3.80% 0.55% 1.10% 7.10% -
  Horiz. % 97.63% 102.96% 104.73% 108.88% 108.28% 107.10% 100.00%
NOSH 88,028 88,028 88,028 88,028 88,028 88,028 88,028 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin -0.21 % 4.53 % 9.34 % 12.82 % 14.16 % 13.14 % 10.95 % -
  QoQ % -104.64% -51.50% -27.15% -9.46% 7.76% 20.00% -
  Horiz. % -1.92% 41.37% 85.30% 117.08% 129.32% 120.00% 100.00%
ROE -0.22 % 4.91 % 10.87 % 15.05 % 17.66 % 16.92 % 14.84 % -
  QoQ % -104.48% -54.83% -27.77% -14.78% 4.37% 14.02% -
  Horiz. % -1.48% 33.09% 73.25% 101.42% 119.00% 114.02% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 175.65 188.73 206.05 216.03 225.95 230.07 226.05 -15.49%
  QoQ % -6.93% -8.41% -4.62% -4.39% -1.79% 1.78% -
  Horiz. % 77.70% 83.49% 91.15% 95.57% 99.96% 101.78% 100.00%
EPS -0.36 8.54 19.25 27.70 32.31 30.62 25.08 -
  QoQ % -104.22% -55.64% -30.51% -14.27% 5.52% 22.09% -
  Horiz. % -1.44% 34.05% 76.75% 110.45% 128.83% 122.09% 100.00%
DPS 0.10 0.11 0.11 0.11 0.11 0.11 0.11 -6.16%
  QoQ % -9.09% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 90.91% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 1.6500 1.7400 1.7700 1.8400 1.8300 1.8100 1.6900 -1.59%
  QoQ % -5.17% -1.69% -3.80% 0.55% 1.10% 7.10% -
  Horiz. % 97.63% 102.96% 104.73% 108.88% 108.28% 107.10% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 175.65 188.73 206.05 216.03 225.95 230.07 226.05 -15.49%
  QoQ % -6.93% -8.41% -4.62% -4.39% -1.79% 1.78% -
  Horiz. % 77.70% 83.49% 91.15% 95.57% 99.96% 101.78% 100.00%
EPS -0.36 8.54 19.25 27.70 32.31 30.62 25.08 -
  QoQ % -104.22% -55.64% -30.51% -14.27% 5.52% 22.09% -
  Horiz. % -1.44% 34.05% 76.75% 110.45% 128.83% 122.09% 100.00%
DPS 0.10 0.11 0.11 0.11 0.11 0.11 0.11 -6.16%
  QoQ % -9.09% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 90.91% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 1.6500 1.7400 1.7700 1.8400 1.8300 1.8100 1.6900 -1.59%
  QoQ % -5.17% -1.69% -3.80% 0.55% 1.10% 7.10% -
  Horiz. % 97.63% 102.96% 104.73% 108.88% 108.28% 107.10% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 1.4200 1.9900 3.1100 4.2500 3.5000 2.5500 2.1900 -
P/RPS 0.81 1.05 1.51 1.97 1.55 1.11 0.97 -11.33%
  QoQ % -22.86% -30.46% -23.35% 27.10% 39.64% 14.43% -
  Horiz. % 83.51% 108.25% 155.67% 203.09% 159.79% 114.43% 100.00%
P/EPS -394.32 23.30 16.16 15.35 10.83 8.33 8.73 -
  QoQ % -1,792.36% 44.18% 5.28% 41.74% 30.01% -4.58% -
  Horiz. % -4,516.84% 266.90% 185.11% 175.83% 124.05% 95.42% 100.00%
EY -0.25 4.29 6.19 6.52 9.23 12.01 11.45 -
  QoQ % -105.83% -30.69% -5.06% -29.36% -23.15% 4.89% -
  Horiz. % -2.18% 37.47% 54.06% 56.94% 80.61% 104.89% 100.00%
DY 0.07 0.06 0.04 0.03 0.03 0.04 0.05 25.17%
  QoQ % 16.67% 50.00% 33.33% 0.00% -25.00% -20.00% -
  Horiz. % 140.00% 120.00% 80.00% 60.00% 60.00% 80.00% 100.00%
P/NAPS 0.86 1.14 1.76 2.31 1.91 1.41 1.30 -24.10%
  QoQ % -24.56% -35.23% -23.81% 20.94% 35.46% 8.46% -
  Horiz. % 66.15% 87.69% 135.38% 177.69% 146.92% 108.46% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/05/18 27/02/18 29/11/17 29/08/17 30/05/17 27/02/17 17/11/16 -
Price 1.3600 1.7800 2.7600 4.8000 3.8300 2.9400 2.2600 -
P/RPS 0.77 0.94 1.34 2.22 1.70 1.28 1.00 -16.00%
  QoQ % -18.09% -29.85% -39.64% 30.59% 32.81% 28.00% -
  Horiz. % 77.00% 94.00% 134.00% 222.00% 170.00% 128.00% 100.00%
P/EPS -377.66 20.84 14.34 17.33 11.85 9.60 9.01 -
  QoQ % -1,912.19% 45.33% -17.25% 46.24% 23.44% 6.55% -
  Horiz. % -4,191.56% 231.30% 159.16% 192.34% 131.52% 106.55% 100.00%
EY -0.26 4.80 6.97 5.77 8.44 10.42 11.10 -
  QoQ % -105.42% -31.13% 20.80% -31.64% -19.00% -6.13% -
  Horiz. % -2.34% 43.24% 62.79% 51.98% 76.04% 93.87% 100.00%
DY 0.07 0.06 0.04 0.02 0.03 0.04 0.05 25.17%
  QoQ % 16.67% 50.00% 100.00% -33.33% -25.00% -20.00% -
  Horiz. % 140.00% 120.00% 80.00% 40.00% 60.00% 80.00% 100.00%
P/NAPS 0.82 1.02 1.56 2.61 2.09 1.62 1.34 -27.94%
  QoQ % -19.61% -34.62% -40.23% 24.88% 29.01% 20.90% -
  Horiz. % 61.19% 76.12% 116.42% 194.78% 155.97% 120.90% 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.
 


 

338  386  529  765 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.145+0.015 
 ARMADA 0.515-0.03 
 NETX 0.020.00 
 EKOVEST 0.855+0.04 
 FINTEC 0.07-0.01 
 KNM 0.40-0.01 
 SEACERA 0.38-0.11 
 MYEG 1.21+0.04 
 ALAM-WA 0.07+0.005 
 IWCITY 0.95+0.045 
Partners & Brokers