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.
 


 

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