Highlights

[IQGROUP] QoQ TTM Result on 2015-09-30 [#2]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 26-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 30-Sep-2015  [#2]
Profit Trend QoQ -     -0.70%    YoY -     18.31%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 193,881 190,008 177,813 179,288 187,280 193,987 192,163 0.60%
  QoQ % 2.04% 6.86% -0.82% -4.27% -3.46% 0.95% -
  Horiz. % 100.89% 98.88% 92.53% 93.30% 97.46% 100.95% 100.00%
PBT 27,339 27,861 24,711 27,263 26,991 27,292 23,848 9.54%
  QoQ % -1.87% 12.75% -9.36% 1.01% -1.10% 14.44% -
  Horiz. % 114.64% 116.83% 103.62% 114.32% 113.18% 114.44% 100.00%
Tax -6,557 -7,232 -6,451 -7,548 -7,230 -6,442 -5,066 18.79%
  QoQ % 9.33% -12.11% 14.53% -4.40% -12.23% -27.16% -
  Horiz. % 129.43% 142.76% 127.34% 148.99% 142.72% 127.16% 100.00%
NP 20,782 20,629 18,260 19,715 19,761 20,850 18,782 6.99%
  QoQ % 0.74% 12.97% -7.38% -0.23% -5.22% 11.01% -
  Horiz. % 110.65% 109.83% 97.22% 104.97% 105.21% 111.01% 100.00%
NP to SH 21,096 20,856 18,273 19,820 19,960 20,995 19,329 6.01%
  QoQ % 1.15% 14.14% -7.81% -0.70% -4.93% 8.62% -
  Horiz. % 109.14% 107.90% 94.54% 102.54% 103.26% 108.62% 100.00%
Tax Rate 23.98 % 25.96 % 26.11 % 27.69 % 26.79 % 23.60 % 21.24 % 8.43%
  QoQ % -7.63% -0.57% -5.71% 3.36% 13.52% 11.11% -
  Horiz. % 112.90% 122.22% 122.93% 130.37% 126.13% 111.11% 100.00%
Total Cost 173,099 169,379 159,553 159,573 167,519 173,137 173,381 -0.11%
  QoQ % 2.20% 6.16% -0.01% -4.74% -3.24% -0.14% -
  Horiz. % 99.84% 97.69% 92.02% 92.04% 96.62% 99.86% 100.00%
Net Worth 145,246 136,209 139,462 137,444 128,510 118,938 118,792 14.36%
  QoQ % 6.63% -2.33% 1.47% 6.95% 8.05% 0.12% -
  Horiz. % 122.27% 114.66% 117.40% 115.70% 108.18% 100.12% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 87 87 69 69 68 68 34 87.93%
  QoQ % 0.00% 25.81% 0.00% 1.35% 0.00% 101.87% -
  Horiz. % 257.40% 257.40% 204.60% 204.60% 201.87% 201.87% 100.00%
Div Payout % 0.42 % 0.42 % 0.38 % 0.35 % 0.34 % 0.33 % 0.18 % 76.01%
  QoQ % 0.00% 10.53% 8.57% 2.94% 3.03% 83.33% -
  Horiz. % 233.33% 233.33% 211.11% 194.44% 188.89% 183.33% 100.00%
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 145,246 136,209 139,462 137,444 128,510 118,938 118,792 14.36%
  QoQ % 6.63% -2.33% 1.47% 6.95% 8.05% 0.12% -
  Horiz. % 122.27% 114.66% 117.40% 115.70% 108.18% 100.12% 100.00%
NOSH 88,028 87,877 87,712 87,544 87,422 86,816 86,081 1.50%
  QoQ % 0.17% 0.19% 0.19% 0.14% 0.70% 0.85% -
  Horiz. % 102.26% 102.09% 101.89% 101.70% 101.56% 100.85% 100.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 10.72 % 10.86 % 10.27 % 11.00 % 10.55 % 10.75 % 9.77 % 6.39%
  QoQ % -1.29% 5.74% -6.64% 4.27% -1.86% 10.03% -
  Horiz. % 109.72% 111.16% 105.12% 112.59% 107.98% 110.03% 100.00%
ROE 14.52 % 15.31 % 13.10 % 14.42 % 15.53 % 17.65 % 16.27 % -7.31%
  QoQ % -5.16% 16.87% -9.15% -7.15% -12.01% 8.48% -
  Horiz. % 89.24% 94.10% 80.52% 88.63% 95.45% 108.48% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 220.25 216.22 202.72 204.80 214.23 223.45 223.23 -0.89%
  QoQ % 1.86% 6.66% -1.02% -4.40% -4.13% 0.10% -
  Horiz. % 98.67% 96.86% 90.81% 91.74% 95.97% 100.10% 100.00%
EPS 23.97 23.73 20.83 22.64 22.83 24.18 22.45 4.47%
  QoQ % 1.01% 13.92% -7.99% -0.83% -5.58% 7.71% -
  Horiz. % 106.77% 105.70% 92.78% 100.85% 101.69% 107.71% 100.00%
DPS 0.10 0.10 0.08 0.08 0.08 0.08 0.04 84.30%
  QoQ % 0.00% 25.00% 0.00% 0.00% 0.00% 100.00% -
  Horiz. % 250.00% 250.00% 200.00% 200.00% 200.00% 200.00% 100.00%
NAPS 1.6500 1.5500 1.5900 1.5700 1.4700 1.3700 1.3800 12.66%
  QoQ % 6.45% -2.52% 1.27% 6.80% 7.30% -0.72% -
  Horiz. % 119.57% 112.32% 115.22% 113.77% 106.52% 99.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 220.25 215.85 202.00 203.67 212.75 220.37 218.30 0.60%
  QoQ % 2.04% 6.86% -0.82% -4.27% -3.46% 0.95% -
  Horiz. % 100.89% 98.88% 92.53% 93.30% 97.46% 100.95% 100.00%
EPS 23.97 23.69 20.76 22.52 22.67 23.85 21.96 6.02%
  QoQ % 1.18% 14.11% -7.82% -0.66% -4.95% 8.61% -
  Horiz. % 109.15% 107.88% 94.54% 102.55% 103.23% 108.61% 100.00%
DPS 0.10 0.10 0.08 0.08 0.08 0.08 0.04 84.30%
  QoQ % 0.00% 25.00% 0.00% 0.00% 0.00% 100.00% -
  Horiz. % 250.00% 250.00% 200.00% 200.00% 200.00% 200.00% 100.00%
NAPS 1.6500 1.5473 1.5843 1.5614 1.4599 1.3511 1.3495 14.36%
  QoQ % 6.64% -2.34% 1.47% 6.95% 8.05% 0.12% -
  Horiz. % 122.27% 114.66% 117.40% 115.70% 108.18% 100.12% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.9000 1.9500 2.0800 2.2400 2.4400 2.7000 1.5900 -
P/RPS 0.86 0.90 1.03 1.09 1.14 1.21 0.71 13.64%
  QoQ % -4.44% -12.62% -5.50% -4.39% -5.79% 70.42% -
  Horiz. % 121.13% 126.76% 145.07% 153.52% 160.56% 170.42% 100.00%
P/EPS 7.93 8.22 9.98 9.89 10.69 11.16 7.08 7.86%
  QoQ % -3.53% -17.64% 0.91% -7.48% -4.21% 57.63% -
  Horiz. % 112.01% 116.10% 140.96% 139.69% 150.99% 157.63% 100.00%
EY 12.61 12.17 10.02 10.11 9.36 8.96 14.12 -7.27%
  QoQ % 3.62% 21.46% -0.89% 8.01% 4.46% -36.54% -
  Horiz. % 89.31% 86.19% 70.96% 71.60% 66.29% 63.46% 100.00%
DY 0.05 0.05 0.04 0.04 0.03 0.03 0.03 40.62%
  QoQ % 0.00% 25.00% 0.00% 33.33% 0.00% 0.00% -
  Horiz. % 166.67% 166.67% 133.33% 133.33% 100.00% 100.00% 100.00%
P/NAPS 1.15 1.26 1.31 1.43 1.66 1.97 1.15 -
  QoQ % -8.73% -3.82% -8.39% -13.86% -15.74% 71.30% -
  Horiz. % 100.00% 109.57% 113.91% 124.35% 144.35% 171.30% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/08/16 27/05/16 25/02/16 26/11/15 27/08/15 28/05/15 25/02/15 -
Price 1.9600 1.9000 2.0100 2.3100 2.2000 2.7600 2.3400 -
P/RPS 0.89 0.88 0.99 1.13 1.03 1.24 1.05 -10.44%
  QoQ % 1.14% -11.11% -12.39% 9.71% -16.94% 18.10% -
  Horiz. % 84.76% 83.81% 94.29% 107.62% 98.10% 118.10% 100.00%
P/EPS 8.18 8.01 9.65 10.20 9.64 11.41 10.42 -14.91%
  QoQ % 2.12% -16.99% -5.39% 5.81% -15.51% 9.50% -
  Horiz. % 78.50% 76.87% 92.61% 97.89% 92.51% 109.50% 100.00%
EY 12.23 12.49 10.36 9.80 10.38 8.76 9.60 17.54%
  QoQ % -2.08% 20.56% 5.71% -5.59% 18.49% -8.75% -
  Horiz. % 127.40% 130.10% 107.92% 102.08% 108.12% 91.25% 100.00%
DY 0.05 0.05 0.04 0.03 0.04 0.03 0.02 84.30%
  QoQ % 0.00% 25.00% 33.33% -25.00% 33.33% 50.00% -
  Horiz. % 250.00% 250.00% 200.00% 150.00% 200.00% 150.00% 100.00%
P/NAPS 1.19 1.23 1.26 1.47 1.50 2.01 1.70 -21.18%
  QoQ % -3.25% -2.38% -14.29% -2.00% -25.37% 18.24% -
  Horiz. % 70.00% 72.35% 74.12% 86.47% 88.24% 118.24% 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
 
 

292  614  562  681 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.095+0.005 
 JAKS-OR 0.260.00 
 LCTITAN 2.13-0.27 
 SUPERMX-C1I 0.145-0.01 
 LUSTER 0.165-0.005 
 MAHSING 0.96-0.04 
 HWGB 0.78+0.065 
 DGSB 0.225+0.01 
 DATAPRP 0.195-0.025 
 KSTAR 0.43+0.06 

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!
PARTNERS & BROKERS