Highlights

[IQGROUP] QoQ TTM Result on 2013-12-31 [#3]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 24-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 31-Dec-2013  [#3]
Profit Trend QoQ -     31.83%    YoY -     335.98%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 190,230 189,302 171,388 171,966 161,539 147,103 141,315 21.89%
  QoQ % 0.49% 10.45% -0.34% 6.45% 9.81% 4.10% -
  Horiz. % 134.61% 133.96% 121.28% 121.69% 114.31% 104.10% 100.00%
PBT 19,839 19,580 12,727 15,458 11,887 4,022 2,960 255.07%
  QoQ % 1.32% 53.85% -17.67% 30.04% 195.55% 35.88% -
  Horiz. % 670.24% 661.49% 429.97% 522.23% 401.59% 135.88% 100.00%
Tax -3,561 -2,774 -1,764 -3,935 -3,146 -2,265 -2,336 32.42%
  QoQ % -28.37% -57.26% 55.17% -25.08% -38.90% 3.04% -
  Horiz. % 152.44% 118.75% 75.51% 168.45% 134.67% 96.96% 100.00%
NP 16,278 16,806 10,963 11,523 8,741 1,757 624 777.84%
  QoQ % -3.14% 53.30% -4.86% 31.83% 397.50% 181.57% -
  Horiz. % 2,608.65% 2,693.27% 1,756.89% 1,846.63% 1,400.80% 281.57% 100.00%
NP to SH 16,752 17,161 11,216 11,523 8,741 1,757 624 794.79%
  QoQ % -2.38% 53.00% -2.66% 31.83% 397.50% 181.57% -
  Horiz. % 2,684.62% 2,750.16% 1,797.44% 1,846.63% 1,400.80% 281.57% 100.00%
Tax Rate 17.95 % 14.17 % 13.86 % 25.46 % 26.47 % 56.32 % 78.92 % -62.71%
  QoQ % 26.68% 2.24% -45.56% -3.82% -53.00% -28.64% -
  Horiz. % 22.74% 17.95% 17.56% 32.26% 33.54% 71.36% 100.00%
Total Cost 173,952 172,496 160,425 160,443 152,798 145,346 140,691 15.18%
  QoQ % 0.84% 7.52% -0.01% 5.00% 5.13% 3.31% -
  Horiz. % 123.64% 122.61% 114.03% 114.04% 108.61% 103.31% 100.00%
Net Worth 111,640 104,592 96,468 96,997 94,356 86,671 84,480 20.40%
  QoQ % 6.74% 8.42% -0.55% 2.80% 8.87% 2.59% -
  Horiz. % 132.15% 123.81% 114.19% 114.82% 111.69% 102.59% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 34 0 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 0.20 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 111,640 104,592 96,468 96,997 94,356 86,671 84,480 20.40%
  QoQ % 6.74% 8.42% -0.55% 2.80% 8.87% 2.59% -
  Horiz. % 132.15% 123.81% 114.19% 114.82% 111.69% 102.59% 100.00%
NOSH 85,221 85,034 85,370 85,085 85,006 84,972 85,333 -0.09%
  QoQ % 0.22% -0.39% 0.33% 0.09% 0.04% -0.42% -
  Horiz. % 99.87% 99.65% 100.04% 99.71% 99.62% 99.58% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 8.56 % 8.88 % 6.40 % 6.70 % 5.41 % 1.19 % 0.44 % 622.04%
  QoQ % -3.60% 38.75% -4.48% 23.84% 354.62% 170.45% -
  Horiz. % 1,945.45% 2,018.18% 1,454.55% 1,522.73% 1,229.55% 270.45% 100.00%
ROE 15.01 % 16.41 % 11.63 % 11.88 % 9.26 % 2.03 % 0.74 % 642.40%
  QoQ % -8.53% 41.10% -2.10% 28.29% 356.16% 174.32% -
  Horiz. % 2,028.38% 2,217.57% 1,571.62% 1,605.41% 1,251.35% 274.32% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 223.22 222.62 200.76 202.11 190.03 173.12 165.60 22.00%
  QoQ % 0.27% 10.89% -0.67% 6.36% 9.77% 4.54% -
  Horiz. % 134.79% 134.43% 121.23% 122.05% 114.75% 104.54% 100.00%
EPS 19.66 20.18 13.14 13.54 10.28 2.07 0.73 796.68%
  QoQ % -2.58% 53.58% -2.95% 31.71% 396.62% 183.56% -
  Horiz. % 2,693.15% 2,764.38% 1,800.00% 1,854.79% 1,408.22% 283.56% 100.00%
DPS 0.04 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. % 100.00% - - - - - -
NAPS 1.3100 1.2300 1.1300 1.1400 1.1100 1.0200 0.9900 20.51%
  QoQ % 6.50% 8.85% -0.88% 2.70% 8.82% 3.03% -
  Horiz. % 132.32% 124.24% 114.14% 115.15% 112.12% 103.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 216.10 215.05 194.70 195.35 183.51 167.11 160.53 21.90%
  QoQ % 0.49% 10.45% -0.33% 6.45% 9.81% 4.10% -
  Horiz. % 134.62% 133.96% 121.29% 121.69% 114.32% 104.10% 100.00%
EPS 19.03 19.49 12.74 13.09 9.93 2.00 0.71 793.82%
  QoQ % -2.36% 52.98% -2.67% 31.82% 396.50% 181.69% -
  Horiz. % 2,680.28% 2,745.07% 1,794.37% 1,843.66% 1,398.59% 281.69% 100.00%
DPS 0.04 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. % 100.00% - - - - - -
NAPS 1.2682 1.1882 1.0959 1.1019 1.0719 0.9846 0.9597 20.40%
  QoQ % 6.73% 8.42% -0.54% 2.80% 8.87% 2.59% -
  Horiz. % 132.15% 123.81% 114.19% 114.82% 111.69% 102.59% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.9600 1.1500 1.3200 0.8050 0.4500 0.3300 0.4100 -
P/RPS 0.88 0.52 0.66 0.40 0.24 0.19 0.25 131.22%
  QoQ % 69.23% -21.21% 65.00% 66.67% 26.32% -24.00% -
  Horiz. % 352.00% 208.00% 264.00% 160.00% 96.00% 76.00% 100.00%
P/EPS 9.97 5.70 10.05 5.94 4.38 15.96 56.07 -68.35%
  QoQ % 74.91% -43.28% 69.19% 35.62% -72.56% -71.54% -
  Horiz. % 17.78% 10.17% 17.92% 10.59% 7.81% 28.46% 100.00%
EY 10.03 17.55 9.95 16.82 22.85 6.27 1.78 216.32%
  QoQ % -42.85% 76.38% -40.84% -26.39% 264.43% 252.25% -
  Horiz. % 563.48% 985.96% 558.99% 944.94% 1,283.71% 352.25% 100.00%
DY 0.02 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. % 100.00% - - - - - -
P/NAPS 1.50 0.93 1.17 0.71 0.41 0.32 0.41 137.24%
  QoQ % 61.29% -20.51% 64.79% 73.17% 28.13% -21.95% -
  Horiz. % 365.85% 226.83% 285.37% 173.17% 100.00% 78.05% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 27/08/14 29/05/14 24/02/14 25/11/13 30/08/13 29/05/13 -
Price 1.7000 1.2500 1.2800 1.4700 0.7000 0.3300 0.3100 -
P/RPS 0.76 0.56 0.64 0.73 0.37 0.19 0.19 151.77%
  QoQ % 35.71% -12.50% -12.33% 97.30% 94.74% 0.00% -
  Horiz. % 400.00% 294.74% 336.84% 384.21% 194.74% 100.00% 100.00%
P/EPS 8.65 6.19 9.74 10.85 6.81 15.96 42.39 -65.31%
  QoQ % 39.74% -36.45% -10.23% 59.32% -57.33% -62.35% -
  Horiz. % 20.41% 14.60% 22.98% 25.60% 16.07% 37.65% 100.00%
EY 11.56 16.15 10.26 9.21 14.69 6.27 2.36 188.14%
  QoQ % -28.42% 57.41% 11.40% -37.30% 134.29% 165.68% -
  Horiz. % 489.83% 684.32% 434.75% 390.25% 622.46% 265.68% 100.00%
DY 0.02 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. % 100.00% - - - - - -
P/NAPS 1.30 1.02 1.13 1.29 0.63 0.32 0.31 159.82%
  QoQ % 27.45% -9.73% -12.40% 104.76% 96.88% 3.23% -
  Horiz. % 419.35% 329.03% 364.52% 416.13% 203.23% 103.23% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers