Highlights

[IQGROUP] QoQ TTM Result on 2013-09-30 [#2]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 25-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 30-Sep-2013  [#2]
Profit Trend QoQ -     397.50%    YoY -     380.80%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 189,302 171,388 171,966 161,539 147,103 141,315 138,936 22.97%
  QoQ % 10.45% -0.34% 6.45% 9.81% 4.10% 1.71% -
  Horiz. % 136.25% 123.36% 123.77% 116.27% 105.88% 101.71% 100.00%
PBT 19,580 12,727 15,458 11,887 4,022 2,960 4,140 182.56%
  QoQ % 53.85% -17.67% 30.04% 195.55% 35.88% -28.50% -
  Horiz. % 472.95% 307.42% 373.38% 287.13% 97.15% 71.50% 100.00%
Tax -2,774 -1,764 -3,935 -3,146 -2,265 -2,336 -1,497 51.04%
  QoQ % -57.26% 55.17% -25.08% -38.90% 3.04% -56.05% -
  Horiz. % 185.30% 117.84% 262.86% 210.15% 151.30% 156.05% 100.00%
NP 16,806 10,963 11,523 8,741 1,757 624 2,643 244.39%
  QoQ % 53.30% -4.86% 31.83% 397.50% 181.57% -76.39% -
  Horiz. % 635.87% 414.79% 435.98% 330.72% 66.48% 23.61% 100.00%
NP to SH 17,161 11,216 11,523 8,741 1,757 624 2,643 249.24%
  QoQ % 53.00% -2.66% 31.83% 397.50% 181.57% -76.39% -
  Horiz. % 649.30% 424.37% 435.98% 330.72% 66.48% 23.61% 100.00%
Tax Rate 14.17 % 13.86 % 25.46 % 26.47 % 56.32 % 78.92 % 36.16 % -46.54%
  QoQ % 2.24% -45.56% -3.82% -53.00% -28.64% 118.25% -
  Horiz. % 39.19% 38.33% 70.41% 73.20% 155.75% 218.25% 100.00%
Total Cost 172,496 160,425 160,443 152,798 145,346 140,691 136,293 17.06%
  QoQ % 7.52% -0.01% 5.00% 5.13% 3.31% 3.23% -
  Horiz. % 126.56% 117.71% 117.72% 112.11% 106.64% 103.23% 100.00%
Net Worth 104,592 96,468 96,997 94,356 86,671 84,480 84,149 15.65%
  QoQ % 8.42% -0.55% 2.80% 8.87% 2.59% 0.39% -
  Horiz. % 124.29% 114.64% 115.27% 112.13% 103.00% 100.39% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 0 0 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 104,592 96,468 96,997 94,356 86,671 84,480 84,149 15.65%
  QoQ % 8.42% -0.55% 2.80% 8.87% 2.59% 0.39% -
  Horiz. % 124.29% 114.64% 115.27% 112.13% 103.00% 100.39% 100.00%
NOSH 85,034 85,370 85,085 85,006 84,972 85,333 84,999 0.03%
  QoQ % -0.39% 0.33% 0.09% 0.04% -0.42% 0.39% -
  Horiz. % 100.04% 100.44% 100.10% 100.01% 99.97% 100.39% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 8.88 % 6.40 % 6.70 % 5.41 % 1.19 % 0.44 % 1.90 % 180.33%
  QoQ % 38.75% -4.48% 23.84% 354.62% 170.45% -76.84% -
  Horiz. % 467.37% 336.84% 352.63% 284.74% 62.63% 23.16% 100.00%
ROE 16.41 % 11.63 % 11.88 % 9.26 % 2.03 % 0.74 % 3.14 % 202.07%
  QoQ % 41.10% -2.10% 28.29% 356.16% 174.32% -76.43% -
  Horiz. % 522.61% 370.38% 378.34% 294.90% 64.65% 23.57% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 222.62 200.76 202.11 190.03 173.12 165.60 163.45 22.94%
  QoQ % 10.89% -0.67% 6.36% 9.77% 4.54% 1.32% -
  Horiz. % 136.20% 122.83% 123.65% 116.26% 105.92% 101.32% 100.00%
EPS 20.18 13.14 13.54 10.28 2.07 0.73 3.11 249.08%
  QoQ % 53.58% -2.95% 31.71% 396.62% 183.56% -76.53% -
  Horiz. % 648.87% 422.51% 435.37% 330.55% 66.56% 23.47% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.2300 1.1300 1.1400 1.1100 1.0200 0.9900 0.9900 15.62%
  QoQ % 8.85% -0.88% 2.70% 8.82% 3.03% 0.00% -
  Horiz. % 124.24% 114.14% 115.15% 112.12% 103.03% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 215.05 194.70 195.35 183.51 167.11 160.53 157.83 22.97%
  QoQ % 10.45% -0.33% 6.45% 9.81% 4.10% 1.71% -
  Horiz. % 136.25% 123.36% 123.77% 116.27% 105.88% 101.71% 100.00%
EPS 19.49 12.74 13.09 9.93 2.00 0.71 3.00 249.37%
  QoQ % 52.98% -2.67% 31.82% 396.50% 181.69% -76.33% -
  Horiz. % 649.67% 424.67% 436.33% 331.00% 66.67% 23.67% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.1882 1.0959 1.1019 1.0719 0.9846 0.9597 0.9559 15.65%
  QoQ % 8.42% -0.54% 2.80% 8.87% 2.59% 0.40% -
  Horiz. % 124.30% 114.65% 115.27% 112.14% 103.00% 100.40% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.1500 1.3200 0.8050 0.4500 0.3300 0.4100 0.4500 -
P/RPS 0.52 0.66 0.40 0.24 0.19 0.25 0.28 51.26%
  QoQ % -21.21% 65.00% 66.67% 26.32% -24.00% -10.71% -
  Horiz. % 185.71% 235.71% 142.86% 85.71% 67.86% 89.29% 100.00%
P/EPS 5.70 10.05 5.94 4.38 15.96 56.07 14.47 -46.35%
  QoQ % -43.28% 69.19% 35.62% -72.56% -71.54% 287.49% -
  Horiz. % 39.39% 69.45% 41.05% 30.27% 110.30% 387.49% 100.00%
EY 17.55 9.95 16.82 22.85 6.27 1.78 6.91 86.47%
  QoQ % 76.38% -40.84% -26.39% 264.43% 252.25% -74.24% -
  Horiz. % 253.98% 143.99% 243.42% 330.68% 90.74% 25.76% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.93 1.17 0.71 0.41 0.32 0.41 0.45 62.46%
  QoQ % -20.51% 64.79% 73.17% 28.13% -21.95% -8.89% -
  Horiz. % 206.67% 260.00% 157.78% 91.11% 71.11% 91.11% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 29/05/14 24/02/14 25/11/13 30/08/13 29/05/13 25/02/13 -
Price 1.2500 1.2800 1.4700 0.7000 0.3300 0.3100 0.3700 -
P/RPS 0.56 0.64 0.73 0.37 0.19 0.19 0.23 81.28%
  QoQ % -12.50% -12.33% 97.30% 94.74% 0.00% -17.39% -
  Horiz. % 243.48% 278.26% 317.39% 160.87% 82.61% 82.61% 100.00%
P/EPS 6.19 9.74 10.85 6.81 15.96 42.39 11.90 -35.40%
  QoQ % -36.45% -10.23% 59.32% -57.33% -62.35% 256.22% -
  Horiz. % 52.02% 81.85% 91.18% 57.23% 134.12% 356.22% 100.00%
EY 16.15 10.26 9.21 14.69 6.27 2.36 8.40 54.80%
  QoQ % 57.41% 11.40% -37.30% 134.29% 165.68% -71.90% -
  Horiz. % 192.26% 122.14% 109.64% 174.88% 74.64% 28.10% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.02 1.13 1.29 0.63 0.32 0.31 0.37 96.97%
  QoQ % -9.73% -12.40% 104.76% 96.88% 3.23% -16.22% -
  Horiz. % 275.68% 305.41% 348.65% 170.27% 86.49% 83.78% 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.
 


 

2018 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.820.00 
 KOTRA 2.100.00 
 UCREST 0.1550.00 
 PINEAPP 0.3850.00 
 PUC 0.0550.00 
 WILLOW 0.4350.00 
 IRIS 0.140.00 
 TOPGLOV-C60 0.0650.00 
 BTECH 0.2150.00 
 3A 0.7850.00 
Partners & Brokers