Highlights

[IQGROUP] QoQ TTM Result on 2017-09-30 [#2]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 29-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 30-Sep-2017  [#2]
Profit Trend QoQ -     -30.51%    YoY -     -23.27%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 146,195 154,621 166,138 181,379 190,163 198,896 202,524 -19.58%
  QoQ % -5.45% -6.93% -8.40% -4.62% -4.39% -1.79% -
  Horiz. % 72.19% 76.35% 82.03% 89.56% 93.90% 98.21% 100.00%
PBT -4,027 -778 6,019 18,089 27,939 32,695 34,100 -
  QoQ % -417.61% -112.93% -66.73% -35.26% -14.55% -4.12% -
  Horiz. % -11.81% -2.28% 17.65% 53.05% 81.93% 95.88% 100.00%
Tax 1,279 461 1,499 -1,147 -3,561 -4,530 -7,485 -
  QoQ % 177.44% -69.25% 230.69% 67.79% 21.39% 39.48% -
  Horiz. % -17.09% -6.16% -20.03% 15.32% 47.58% 60.52% 100.00%
NP -2,748 -317 7,518 16,942 24,378 28,165 26,615 -
  QoQ % -766.88% -104.22% -55.63% -30.50% -13.45% 5.82% -
  Horiz. % -10.33% -1.19% 28.25% 63.66% 91.59% 105.82% 100.00%
NP to SH -2,748 -317 7,518 16,942 24,380 28,443 26,958 -
  QoQ % -766.88% -104.22% -55.63% -30.51% -14.28% 5.51% -
  Horiz. % -10.19% -1.18% 27.89% 62.85% 90.44% 105.51% 100.00%
Tax Rate - % - % -24.90 % 6.34 % 12.75 % 13.86 % 21.95 % -
  QoQ % 0.00% 0.00% -492.74% -50.27% -8.01% -36.86% -
  Horiz. % 0.00% 0.00% -113.44% 28.88% 58.09% 63.14% 100.00%
Total Cost 148,943 154,938 158,620 164,437 165,785 170,731 175,909 -10.53%
  QoQ % -3.87% -2.32% -3.54% -0.81% -2.90% -2.94% -
  Horiz. % 84.67% 88.08% 90.17% 93.48% 94.24% 97.06% 100.00%
Net Worth 146,126 145,246 153,168 155,809 161,971 161,091 159,330 -5.62%
  QoQ % 0.61% -5.17% -1.69% -3.80% 0.55% 1.10% -
  Horiz. % 91.71% 91.16% 96.13% 97.79% 101.66% 101.10% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 88 88 96 96 96 96 96 -6.12%
  QoQ % 0.00% -9.09% 0.00% 0.00% -0.01% 0.09% -
  Horiz. % 90.98% 90.98% 100.08% 100.08% 100.08% 100.09% 100.00%
Div Payout % - % - % 1.29 % 0.57 % 0.40 % 0.34 % 0.36 % -
  QoQ % 0.00% 0.00% 126.32% 42.50% 17.65% -5.56% -
  Horiz. % 0.00% 0.00% 358.33% 158.33% 111.11% 94.44% 100.00%
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 146,126 145,246 153,168 155,809 161,971 161,091 159,330 -5.62%
  QoQ % 0.61% -5.17% -1.69% -3.80% 0.55% 1.10% -
  Horiz. % 91.71% 91.16% 96.13% 97.79% 101.66% 101.10% 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
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin -1.88 % -0.21 % 4.53 % 9.34 % 12.82 % 14.16 % 13.14 % -
  QoQ % -795.24% -104.64% -51.50% -27.15% -9.46% 7.76% -
  Horiz. % -14.31% -1.60% 34.47% 71.08% 97.56% 107.76% 100.00%
ROE -1.88 % -0.22 % 4.91 % 10.87 % 15.05 % 17.66 % 16.92 % -
  QoQ % -754.55% -104.48% -54.83% -27.77% -14.78% 4.37% -
  Horiz. % -11.11% -1.30% 29.02% 64.24% 88.95% 104.37% 100.00%
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 166.08 175.65 188.73 206.05 216.03 225.95 230.07 -19.58%
  QoQ % -5.45% -6.93% -8.41% -4.62% -4.39% -1.79% -
  Horiz. % 72.19% 76.35% 82.03% 89.56% 93.90% 98.21% 100.00%
EPS -3.12 -0.36 8.54 19.25 27.70 32.31 30.62 -
  QoQ % -766.67% -104.22% -55.64% -30.51% -14.27% 5.52% -
  Horiz. % -10.19% -1.18% 27.89% 62.87% 90.46% 105.52% 100.00%
DPS 0.10 0.10 0.11 0.11 0.11 0.11 0.11 -6.17%
  QoQ % 0.00% -9.09% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 90.91% 90.91% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 1.6600 1.6500 1.7400 1.7700 1.8400 1.8300 1.8100 -5.62%
  QoQ % 0.61% -5.17% -1.69% -3.80% 0.55% 1.10% -
  Horiz. % 91.71% 91.16% 96.13% 97.79% 101.66% 101.10% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 166.08 175.65 188.73 206.05 216.03 225.95 230.07 -19.58%
  QoQ % -5.45% -6.93% -8.41% -4.62% -4.39% -1.79% -
  Horiz. % 72.19% 76.35% 82.03% 89.56% 93.90% 98.21% 100.00%
EPS -3.12 -0.36 8.54 19.25 27.70 32.31 30.62 -
  QoQ % -766.67% -104.22% -55.64% -30.51% -14.27% 5.52% -
  Horiz. % -10.19% -1.18% 27.89% 62.87% 90.46% 105.52% 100.00%
DPS 0.10 0.10 0.11 0.11 0.11 0.11 0.11 -6.17%
  QoQ % 0.00% -9.09% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 90.91% 90.91% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 1.6600 1.6500 1.7400 1.7700 1.8400 1.8300 1.8100 -5.62%
  QoQ % 0.61% -5.17% -1.69% -3.80% 0.55% 1.10% -
  Horiz. % 91.71% 91.16% 96.13% 97.79% 101.66% 101.10% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.3000 1.4200 1.9900 3.1100 4.2500 3.5000 2.5500 -
P/RPS 0.78 0.81 1.05 1.51 1.97 1.55 1.11 -21.01%
  QoQ % -3.70% -22.86% -30.46% -23.35% 27.10% 39.64% -
  Horiz. % 70.27% 72.97% 94.59% 136.04% 177.48% 139.64% 100.00%
P/EPS -41.64 -394.32 23.30 16.16 15.35 10.83 8.33 -
  QoQ % 89.44% -1,792.36% 44.18% 5.28% 41.74% 30.01% -
  Horiz. % -499.88% -4,733.73% 279.71% 194.00% 184.27% 130.01% 100.00%
EY -2.40 -0.25 4.29 6.19 6.52 9.23 12.01 -
  QoQ % -860.00% -105.83% -30.69% -5.06% -29.36% -23.15% -
  Horiz. % -19.98% -2.08% 35.72% 51.54% 54.29% 76.85% 100.00%
DY 0.08 0.07 0.06 0.04 0.03 0.03 0.04 58.94%
  QoQ % 14.29% 16.67% 50.00% 33.33% 0.00% -25.00% -
  Horiz. % 200.00% 175.00% 150.00% 100.00% 75.00% 75.00% 100.00%
P/NAPS 0.78 0.86 1.14 1.76 2.31 1.91 1.41 -32.68%
  QoQ % -9.30% -24.56% -35.23% -23.81% 20.94% 35.46% -
  Horiz. % 55.32% 60.99% 80.85% 124.82% 163.83% 135.46% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 30/05/18 27/02/18 29/11/17 29/08/17 30/05/17 27/02/17 -
Price 1.6300 1.3600 1.7800 2.7600 4.8000 3.8300 2.9400 -
P/RPS 0.98 0.77 0.94 1.34 2.22 1.70 1.28 -16.35%
  QoQ % 27.27% -18.09% -29.85% -39.64% 30.59% 32.81% -
  Horiz. % 76.56% 60.16% 73.44% 104.69% 173.44% 132.81% 100.00%
P/EPS -52.21 -377.66 20.84 14.34 17.33 11.85 9.60 -
  QoQ % 86.18% -1,912.19% 45.33% -17.25% 46.24% 23.44% -
  Horiz. % -543.85% -3,933.96% 217.08% 149.38% 180.52% 123.44% 100.00%
EY -1.92 -0.26 4.80 6.97 5.77 8.44 10.42 -
  QoQ % -638.46% -105.42% -31.13% 20.80% -31.64% -19.00% -
  Horiz. % -18.43% -2.50% 46.07% 66.89% 55.37% 81.00% 100.00%
DY 0.06 0.07 0.06 0.04 0.02 0.03 0.04 31.13%
  QoQ % -14.29% 16.67% 50.00% 100.00% -33.33% -25.00% -
  Horiz. % 150.00% 175.00% 150.00% 100.00% 50.00% 75.00% 100.00%
P/NAPS 0.98 0.82 1.02 1.56 2.61 2.09 1.62 -28.54%
  QoQ % 19.51% -19.61% -34.62% -40.23% 24.88% 29.01% -
  Horiz. % 60.49% 50.62% 62.96% 96.30% 161.11% 129.01% 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