Highlights

[IQGROUP] QoQ TTM Result on 2015-12-31 [#3]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 25-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 31-Dec-2015  [#3]
Profit Trend QoQ -     -7.81%    YoY -     -5.46%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 198,991 193,881 190,008 177,813 179,288 187,280 193,987 1.71%
  QoQ % 2.64% 2.04% 6.86% -0.82% -4.27% -3.46% -
  Horiz. % 102.58% 99.95% 97.95% 91.66% 92.42% 96.54% 100.00%
PBT 28,280 27,339 27,861 24,711 27,263 26,991 27,292 2.39%
  QoQ % 3.44% -1.87% 12.75% -9.36% 1.01% -1.10% -
  Horiz. % 103.62% 100.17% 102.08% 90.54% 99.89% 98.90% 100.00%
Tax -6,490 -6,557 -7,232 -6,451 -7,548 -7,230 -6,442 0.49%
  QoQ % 1.02% 9.33% -12.11% 14.53% -4.40% -12.23% -
  Horiz. % 100.75% 101.79% 112.26% 100.14% 117.17% 112.23% 100.00%
NP 21,790 20,782 20,629 18,260 19,715 19,761 20,850 2.98%
  QoQ % 4.85% 0.74% 12.97% -7.38% -0.23% -5.22% -
  Horiz. % 104.51% 99.67% 98.94% 87.58% 94.56% 94.78% 100.00%
NP to SH 22,081 21,096 20,856 18,273 19,820 19,960 20,995 3.41%
  QoQ % 4.67% 1.15% 14.14% -7.81% -0.70% -4.93% -
  Horiz. % 105.17% 100.48% 99.34% 87.04% 94.40% 95.07% 100.00%
Tax Rate 22.95 % 23.98 % 25.96 % 26.11 % 27.69 % 26.79 % 23.60 % -1.84%
  QoQ % -4.30% -7.63% -0.57% -5.71% 3.36% 13.52% -
  Horiz. % 97.25% 101.61% 110.00% 110.64% 117.33% 113.52% 100.00%
Total Cost 177,201 173,099 169,379 159,553 159,573 167,519 173,137 1.55%
  QoQ % 2.37% 2.20% 6.16% -0.01% -4.74% -3.24% -
  Horiz. % 102.35% 99.98% 97.83% 92.15% 92.17% 96.76% 100.00%
Net Worth 148,767 145,246 136,209 139,462 137,444 128,510 118,938 16.04%
  QoQ % 2.42% 6.63% -2.33% 1.47% 6.95% 8.05% -
  Horiz. % 125.08% 122.12% 114.52% 117.26% 115.56% 108.05% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 96 87 87 69 69 68 68 25.42%
  QoQ % 10.25% 0.00% 25.81% 0.00% 1.35% 0.00% -
  Horiz. % 140.58% 127.51% 127.51% 101.35% 101.35% 100.00% 100.00%
Div Payout % 0.44 % 0.42 % 0.42 % 0.38 % 0.35 % 0.34 % 0.33 % 21.08%
  QoQ % 4.76% 0.00% 10.53% 8.57% 2.94% 3.03% -
  Horiz. % 133.33% 127.27% 127.27% 115.15% 106.06% 103.03% 100.00%
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 148,767 145,246 136,209 139,462 137,444 128,510 118,938 16.04%
  QoQ % 2.42% 6.63% -2.33% 1.47% 6.95% 8.05% -
  Horiz. % 125.08% 122.12% 114.52% 117.26% 115.56% 108.05% 100.00%
NOSH 88,028 88,028 87,877 87,712 87,544 87,422 86,816 0.93%
  QoQ % 0.00% 0.17% 0.19% 0.19% 0.14% 0.70% -
  Horiz. % 101.40% 101.40% 101.22% 101.03% 100.84% 100.70% 100.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 10.95 % 10.72 % 10.86 % 10.27 % 11.00 % 10.55 % 10.75 % 1.23%
  QoQ % 2.15% -1.29% 5.74% -6.64% 4.27% -1.86% -
  Horiz. % 101.86% 99.72% 101.02% 95.53% 102.33% 98.14% 100.00%
ROE 14.84 % 14.52 % 15.31 % 13.10 % 14.42 % 15.53 % 17.65 % -10.89%
  QoQ % 2.20% -5.16% 16.87% -9.15% -7.15% -12.01% -
  Horiz. % 84.08% 82.27% 86.74% 74.22% 81.70% 87.99% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 226.05 220.25 216.22 202.72 204.80 214.23 223.45 0.77%
  QoQ % 2.63% 1.86% 6.66% -1.02% -4.40% -4.13% -
  Horiz. % 101.16% 98.57% 96.76% 90.72% 91.65% 95.87% 100.00%
EPS 25.08 23.97 23.73 20.83 22.64 22.83 24.18 2.46%
  QoQ % 4.63% 1.01% 13.92% -7.99% -0.83% -5.58% -
  Horiz. % 103.72% 99.13% 98.14% 86.15% 93.63% 94.42% 100.00%
DPS 0.11 0.10 0.10 0.08 0.08 0.08 0.08 23.58%
  QoQ % 10.00% 0.00% 25.00% 0.00% 0.00% 0.00% -
  Horiz. % 137.50% 125.00% 125.00% 100.00% 100.00% 100.00% 100.00%
NAPS 1.6900 1.6500 1.5500 1.5900 1.5700 1.4700 1.3700 14.98%
  QoQ % 2.42% 6.45% -2.52% 1.27% 6.80% 7.30% -
  Horiz. % 123.36% 120.44% 113.14% 116.06% 114.60% 107.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 226.05 220.25 215.85 202.00 203.67 212.75 220.37 1.71%
  QoQ % 2.63% 2.04% 6.86% -0.82% -4.27% -3.46% -
  Horiz. % 102.58% 99.95% 97.95% 91.66% 92.42% 96.54% 100.00%
EPS 25.08 23.97 23.69 20.76 22.52 22.67 23.85 3.40%
  QoQ % 4.63% 1.18% 14.11% -7.82% -0.66% -4.95% -
  Horiz. % 105.16% 100.50% 99.33% 87.04% 94.42% 95.05% 100.00%
DPS 0.11 0.10 0.10 0.08 0.08 0.08 0.08 23.58%
  QoQ % 10.00% 0.00% 25.00% 0.00% 0.00% 0.00% -
  Horiz. % 137.50% 125.00% 125.00% 100.00% 100.00% 100.00% 100.00%
NAPS 1.6900 1.6500 1.5473 1.5843 1.5614 1.4599 1.3511 16.04%
  QoQ % 2.42% 6.64% -2.34% 1.47% 6.95% 8.05% -
  Horiz. % 125.08% 122.12% 114.52% 117.26% 115.57% 108.05% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 2.1900 1.9000 1.9500 2.0800 2.2400 2.4400 2.7000 -
P/RPS 0.97 0.86 0.90 1.03 1.09 1.14 1.21 -13.67%
  QoQ % 12.79% -4.44% -12.62% -5.50% -4.39% -5.79% -
  Horiz. % 80.17% 71.07% 74.38% 85.12% 90.08% 94.21% 100.00%
P/EPS 8.73 7.93 8.22 9.98 9.89 10.69 11.16 -15.06%
  QoQ % 10.09% -3.53% -17.64% 0.91% -7.48% -4.21% -
  Horiz. % 78.23% 71.06% 73.66% 89.43% 88.62% 95.79% 100.00%
EY 11.45 12.61 12.17 10.02 10.11 9.36 8.96 17.71%
  QoQ % -9.20% 3.62% 21.46% -0.89% 8.01% 4.46% -
  Horiz. % 127.79% 140.74% 135.83% 111.83% 112.83% 104.46% 100.00%
DY 0.05 0.05 0.05 0.04 0.04 0.03 0.03 40.44%
  QoQ % 0.00% 0.00% 25.00% 0.00% 33.33% 0.00% -
  Horiz. % 166.67% 166.67% 166.67% 133.33% 133.33% 100.00% 100.00%
P/NAPS 1.30 1.15 1.26 1.31 1.43 1.66 1.97 -24.15%
  QoQ % 13.04% -8.73% -3.82% -8.39% -13.86% -15.74% -
  Horiz. % 65.99% 58.38% 63.96% 66.50% 72.59% 84.26% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 17/11/16 29/08/16 27/05/16 25/02/16 26/11/15 27/08/15 28/05/15 -
Price 2.2600 1.9600 1.9000 2.0100 2.3100 2.2000 2.7600 -
P/RPS 1.00 0.89 0.88 0.99 1.13 1.03 1.24 -13.33%
  QoQ % 12.36% 1.14% -11.11% -12.39% 9.71% -16.94% -
  Horiz. % 80.65% 71.77% 70.97% 79.84% 91.13% 83.06% 100.00%
P/EPS 9.01 8.18 8.01 9.65 10.20 9.64 11.41 -14.53%
  QoQ % 10.15% 2.12% -16.99% -5.39% 5.81% -15.51% -
  Horiz. % 78.97% 71.69% 70.20% 84.57% 89.40% 84.49% 100.00%
EY 11.10 12.23 12.49 10.36 9.80 10.38 8.76 17.05%
  QoQ % -9.24% -2.08% 20.56% 5.71% -5.59% 18.49% -
  Horiz. % 126.71% 139.61% 142.58% 118.26% 111.87% 118.49% 100.00%
DY 0.05 0.05 0.05 0.04 0.03 0.04 0.03 40.44%
  QoQ % 0.00% 0.00% 25.00% 33.33% -25.00% 33.33% -
  Horiz. % 166.67% 166.67% 166.67% 133.33% 100.00% 133.33% 100.00%
P/NAPS 1.34 1.19 1.23 1.26 1.47 1.50 2.01 -23.63%
  QoQ % 12.61% -3.25% -2.38% -14.29% -2.00% -25.37% -
  Horiz. % 66.67% 59.20% 61.19% 62.69% 73.13% 74.63% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

614  229  596  731 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EFRAME 0.37+0.025 
 AT 0.09+0.01 
 KANGER 0.17-0.005 
 VC 0.055+0.005 
 MAHSING 1.00+0.02 
 VIVOCOM 0.0450.00 
 LUSTER 0.170.00 
 MRDIY 1.74-0.01 
 MLAB 0.020.00 
 SUPERMX 9.78+0.57 

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. LION IN THE DEN SLEEPING, WAITING TO POUNCE !!! Bursa Master
2. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
3. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
4. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
5. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
6. Traders Brief 27 Oct 2020 - Volatility Ahead Amid Internal and External Headwinds HLBank Research Highlights
7. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
PARTNERS & BROKERS