Highlights

[IQGROUP] QoQ TTM Result on 2014-09-30 [#2]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 26-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 30-Sep-2014  [#2]
Profit Trend QoQ -     -2.38%    YoY -     91.65%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 187,280 193,987 192,163 190,230 189,302 171,388 171,966 5.87%
  QoQ % -3.46% 0.95% 1.02% 0.49% 10.45% -0.34% -
  Horiz. % 108.91% 112.81% 111.74% 110.62% 110.08% 99.66% 100.00%
PBT 26,991 27,292 23,848 19,839 19,580 12,727 15,458 45.15%
  QoQ % -1.10% 14.44% 20.21% 1.32% 53.85% -17.67% -
  Horiz. % 174.61% 176.56% 154.28% 128.34% 126.67% 82.33% 100.00%
Tax -7,230 -6,442 -5,066 -3,561 -2,774 -1,764 -3,935 50.18%
  QoQ % -12.23% -27.16% -42.26% -28.37% -57.26% 55.17% -
  Horiz. % 183.74% 163.71% 128.74% 90.50% 70.50% 44.83% 100.00%
NP 19,761 20,850 18,782 16,278 16,806 10,963 11,523 43.41%
  QoQ % -5.22% 11.01% 15.38% -3.14% 53.30% -4.86% -
  Horiz. % 171.49% 180.94% 163.00% 141.27% 145.85% 95.14% 100.00%
NP to SH 19,960 20,995 19,329 16,752 17,161 11,216 11,523 44.38%
  QoQ % -4.93% 8.62% 15.38% -2.38% 53.00% -2.66% -
  Horiz. % 173.22% 182.20% 167.74% 145.38% 148.93% 97.34% 100.00%
Tax Rate 26.79 % 23.60 % 21.24 % 17.95 % 14.17 % 13.86 % 25.46 % 3.46%
  QoQ % 13.52% 11.11% 18.33% 26.68% 2.24% -45.56% -
  Horiz. % 105.22% 92.69% 83.42% 70.50% 55.66% 54.44% 100.00%
Total Cost 167,519 173,137 173,381 173,952 172,496 160,425 160,443 2.93%
  QoQ % -3.24% -0.14% -0.33% 0.84% 7.52% -0.01% -
  Horiz. % 104.41% 107.91% 108.06% 108.42% 107.51% 99.99% 100.00%
Net Worth 128,510 118,938 118,792 111,640 104,592 96,468 96,997 20.69%
  QoQ % 8.05% 0.12% 6.41% 6.74% 8.42% -0.55% -
  Horiz. % 132.49% 122.62% 122.47% 115.10% 107.83% 99.45% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 68 68 34 34 0 0 0 -
  QoQ % 0.00% 101.87% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 201.87% 201.87% 100.00% 100.00% - - -
Div Payout % 0.34 % 0.33 % 0.18 % 0.20 % - % - % - % -
  QoQ % 3.03% 83.33% -10.00% 0.00% 0.00% 0.00% -
  Horiz. % 170.00% 165.00% 90.00% 100.00% - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 128,510 118,938 118,792 111,640 104,592 96,468 96,997 20.69%
  QoQ % 8.05% 0.12% 6.41% 6.74% 8.42% -0.55% -
  Horiz. % 132.49% 122.62% 122.47% 115.10% 107.83% 99.45% 100.00%
NOSH 87,422 86,816 86,081 85,221 85,034 85,370 85,085 1.83%
  QoQ % 0.70% 0.85% 1.01% 0.22% -0.39% 0.33% -
  Horiz. % 102.75% 102.03% 101.17% 100.16% 99.94% 100.33% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 10.55 % 10.75 % 9.77 % 8.56 % 8.88 % 6.40 % 6.70 % 35.46%
  QoQ % -1.86% 10.03% 14.14% -3.60% 38.75% -4.48% -
  Horiz. % 157.46% 160.45% 145.82% 127.76% 132.54% 95.52% 100.00%
ROE 15.53 % 17.65 % 16.27 % 15.01 % 16.41 % 11.63 % 11.88 % 19.61%
  QoQ % -12.01% 8.48% 8.39% -8.53% 41.10% -2.10% -
  Horiz. % 130.72% 148.57% 136.95% 126.35% 138.13% 97.90% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 214.23 223.45 223.23 223.22 222.62 200.76 202.11 3.97%
  QoQ % -4.13% 0.10% 0.00% 0.27% 10.89% -0.67% -
  Horiz. % 106.00% 110.56% 110.45% 110.44% 110.15% 99.33% 100.00%
EPS 22.83 24.18 22.45 19.66 20.18 13.14 13.54 41.80%
  QoQ % -5.58% 7.71% 14.19% -2.58% 53.58% -2.95% -
  Horiz. % 168.61% 178.58% 165.81% 145.20% 149.04% 97.05% 100.00%
DPS 0.08 0.08 0.04 0.04 0.00 0.00 0.00 -
  QoQ % 0.00% 100.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 200.00% 100.00% 100.00% - - -
NAPS 1.4700 1.3700 1.3800 1.3100 1.2300 1.1300 1.1400 18.53%
  QoQ % 7.30% -0.72% 5.34% 6.50% 8.85% -0.88% -
  Horiz. % 128.95% 120.18% 121.05% 114.91% 107.89% 99.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 212.75 220.37 218.30 216.10 215.05 194.70 195.35 5.87%
  QoQ % -3.46% 0.95% 1.02% 0.49% 10.45% -0.33% -
  Horiz. % 108.91% 112.81% 111.75% 110.62% 110.08% 99.67% 100.00%
EPS 22.67 23.85 21.96 19.03 19.49 12.74 13.09 44.36%
  QoQ % -4.95% 8.61% 15.40% -2.36% 52.98% -2.67% -
  Horiz. % 173.19% 182.20% 167.76% 145.38% 148.89% 97.33% 100.00%
DPS 0.08 0.08 0.04 0.04 0.00 0.00 0.00 -
  QoQ % 0.00% 100.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 200.00% 100.00% 100.00% - - -
NAPS 1.4599 1.3511 1.3495 1.2682 1.1882 1.0959 1.1019 20.69%
  QoQ % 8.05% 0.12% 6.41% 6.73% 8.42% -0.54% -
  Horiz. % 132.49% 122.62% 122.47% 115.09% 107.83% 99.46% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 2.4400 2.7000 1.5900 1.9600 1.1500 1.3200 0.8050 -
P/RPS 1.14 1.21 0.71 0.88 0.52 0.66 0.40 101.40%
  QoQ % -5.79% 70.42% -19.32% 69.23% -21.21% 65.00% -
  Horiz. % 285.00% 302.50% 177.50% 220.00% 130.00% 165.00% 100.00%
P/EPS 10.69 11.16 7.08 9.97 5.70 10.05 5.94 48.11%
  QoQ % -4.21% 57.63% -28.99% 74.91% -43.28% 69.19% -
  Horiz. % 179.97% 187.88% 119.19% 167.85% 95.96% 169.19% 100.00%
EY 9.36 8.96 14.12 10.03 17.55 9.95 16.82 -32.42%
  QoQ % 4.46% -36.54% 40.78% -42.85% 76.38% -40.84% -
  Horiz. % 55.65% 53.27% 83.95% 59.63% 104.34% 59.16% 100.00%
DY 0.03 0.03 0.03 0.02 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 50.00% 0.00% 0.00% 0.00% -
  Horiz. % 150.00% 150.00% 150.00% 100.00% - - -
P/NAPS 1.66 1.97 1.15 1.50 0.93 1.17 0.71 76.43%
  QoQ % -15.74% 71.30% -23.33% 61.29% -20.51% 64.79% -
  Horiz. % 233.80% 277.46% 161.97% 211.27% 130.99% 164.79% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 28/05/15 25/02/15 26/11/14 27/08/14 29/05/14 24/02/14 -
Price 2.2000 2.7600 2.3400 1.7000 1.2500 1.2800 1.4700 -
P/RPS 1.03 1.24 1.05 0.76 0.56 0.64 0.73 25.88%
  QoQ % -16.94% 18.10% 38.16% 35.71% -12.50% -12.33% -
  Horiz. % 141.10% 169.86% 143.84% 104.11% 76.71% 87.67% 100.00%
P/EPS 9.64 11.41 10.42 8.65 6.19 9.74 10.85 -7.60%
  QoQ % -15.51% 9.50% 20.46% 39.74% -36.45% -10.23% -
  Horiz. % 88.85% 105.16% 96.04% 79.72% 57.05% 89.77% 100.00%
EY 10.38 8.76 9.60 11.56 16.15 10.26 9.21 8.32%
  QoQ % 18.49% -8.75% -16.96% -28.42% 57.41% 11.40% -
  Horiz. % 112.70% 95.11% 104.23% 125.52% 175.35% 111.40% 100.00%
DY 0.04 0.03 0.02 0.02 0.00 0.00 0.00 -
  QoQ % 33.33% 50.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 150.00% 100.00% 100.00% - - -
P/NAPS 1.50 2.01 1.70 1.30 1.02 1.13 1.29 10.61%
  QoQ % -25.37% 18.24% 30.77% 27.45% -9.73% -12.40% -
  Horiz. % 116.28% 155.81% 131.78% 100.78% 79.07% 87.60% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

396  550  558  646 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.0350.00 
 LUSTER 0.2250.00 
 MAHSING 1.18-0.06 
 KTB 0.155+0.04 
 LUSTER-WA 0.125-0.005 
 XOX 0.12-0.005 
 AT 0.09-0.01 
 MLAB 0.0350.00 
 DNEX 0.235+0.045 
 DNEX-WD 0.05+0.015 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
2. SUPERMAX - BEYOND GLOVES !!! freetospeak
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
5. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
6. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
7. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
8. SUPERMAX OBM - The George Soros bet AGAIN? (REVISIT) freetospeak
PARTNERS & BROKERS