Highlights

[IQGROUP] QoQ TTM Result on 2016-12-31 [#3]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 27-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 31-Dec-2016  [#3]
Profit Trend QoQ -     22.09%    YoY -     47.53%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 181,379 190,163 198,896 202,524 198,991 193,881 190,008 -3.05%
  QoQ % -4.62% -4.39% -1.79% 1.78% 2.64% 2.04% -
  Horiz. % 95.46% 100.08% 104.68% 106.59% 104.73% 102.04% 100.00%
PBT 18,089 27,939 32,695 34,100 28,280 27,339 27,861 -25.00%
  QoQ % -35.26% -14.55% -4.12% 20.58% 3.44% -1.87% -
  Horiz. % 64.93% 100.28% 117.35% 122.39% 101.50% 98.13% 100.00%
Tax -1,147 -3,561 -4,530 -7,485 -6,490 -6,557 -7,232 -70.67%
  QoQ % 67.79% 21.39% 39.48% -15.33% 1.02% 9.33% -
  Horiz. % 15.86% 49.24% 62.64% 103.50% 89.74% 90.67% 100.00%
NP 16,942 24,378 28,165 26,615 21,790 20,782 20,629 -12.29%
  QoQ % -30.50% -13.45% 5.82% 22.14% 4.85% 0.74% -
  Horiz. % 82.13% 118.17% 136.53% 129.02% 105.63% 100.74% 100.00%
NP to SH 16,942 24,380 28,443 26,958 22,081 21,096 20,856 -12.93%
  QoQ % -30.51% -14.28% 5.51% 22.09% 4.67% 1.15% -
  Horiz. % 81.23% 116.90% 136.38% 129.26% 105.87% 101.15% 100.00%
Tax Rate 6.34 % 12.75 % 13.86 % 21.95 % 22.95 % 23.98 % 25.96 % -60.90%
  QoQ % -50.27% -8.01% -36.86% -4.36% -4.30% -7.63% -
  Horiz. % 24.42% 49.11% 53.39% 84.55% 88.41% 92.37% 100.00%
Total Cost 164,437 165,785 170,731 175,909 177,201 173,099 169,379 -1.95%
  QoQ % -0.81% -2.90% -2.94% -0.73% 2.37% 2.20% -
  Horiz. % 97.08% 97.88% 100.80% 103.86% 104.62% 102.20% 100.00%
Net Worth 155,809 161,971 161,091 159,330 148,767 145,246 136,209 9.37%
  QoQ % -3.80% 0.55% 1.10% 7.10% 2.42% 6.63% -
  Horiz. % 114.39% 118.91% 118.27% 116.97% 109.22% 106.63% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 96 96 96 96 96 87 87 6.78%
  QoQ % 0.00% -0.01% 0.09% 0.01% 10.25% 0.00% -
  Horiz. % 110.36% 110.36% 110.37% 110.27% 110.25% 100.00% 100.00%
Div Payout % 0.57 % 0.40 % 0.34 % 0.36 % 0.44 % 0.42 % 0.42 % 22.56%
  QoQ % 42.50% 17.65% -5.56% -18.18% 4.76% 0.00% -
  Horiz. % 135.71% 95.24% 80.95% 85.71% 104.76% 100.00% 100.00%
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 155,809 161,971 161,091 159,330 148,767 145,246 136,209 9.37%
  QoQ % -3.80% 0.55% 1.10% 7.10% 2.42% 6.63% -
  Horiz. % 114.39% 118.91% 118.27% 116.97% 109.22% 106.63% 100.00%
NOSH 88,028 88,028 88,028 88,028 88,028 88,028 87,877 0.11%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.17% -
  Horiz. % 100.17% 100.17% 100.17% 100.17% 100.17% 100.17% 100.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 9.34 % 12.82 % 14.16 % 13.14 % 10.95 % 10.72 % 10.86 % -9.56%
  QoQ % -27.15% -9.46% 7.76% 20.00% 2.15% -1.29% -
  Horiz. % 86.00% 118.05% 130.39% 120.99% 100.83% 98.71% 100.00%
ROE 10.87 % 15.05 % 17.66 % 16.92 % 14.84 % 14.52 % 15.31 % -20.40%
  QoQ % -27.77% -14.78% 4.37% 14.02% 2.20% -5.16% -
  Horiz. % 71.00% 98.30% 115.35% 110.52% 96.93% 94.84% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 206.05 216.03 225.95 230.07 226.05 220.25 216.22 -3.16%
  QoQ % -4.62% -4.39% -1.79% 1.78% 2.63% 1.86% -
  Horiz. % 95.30% 99.91% 104.50% 106.41% 104.55% 101.86% 100.00%
EPS 19.25 27.70 32.31 30.62 25.08 23.97 23.73 -13.01%
  QoQ % -30.51% -14.27% 5.52% 22.09% 4.63% 1.01% -
  Horiz. % 81.12% 116.73% 136.16% 129.03% 105.69% 101.01% 100.00%
DPS 0.11 0.11 0.11 0.11 0.11 0.10 0.10 6.55%
  QoQ % 0.00% 0.00% 0.00% 0.00% 10.00% 0.00% -
  Horiz. % 110.00% 110.00% 110.00% 110.00% 110.00% 100.00% 100.00%
NAPS 1.7700 1.8400 1.8300 1.8100 1.6900 1.6500 1.5500 9.24%
  QoQ % -3.80% 0.55% 1.10% 7.10% 2.42% 6.45% -
  Horiz. % 114.19% 118.71% 118.06% 116.77% 109.03% 106.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 206.05 216.03 225.95 230.07 226.05 220.25 215.85 -3.05%
  QoQ % -4.62% -4.39% -1.79% 1.78% 2.63% 2.04% -
  Horiz. % 95.46% 100.08% 104.68% 106.59% 104.73% 102.04% 100.00%
EPS 19.25 27.70 32.31 30.62 25.08 23.97 23.69 -12.91%
  QoQ % -30.51% -14.27% 5.52% 22.09% 4.63% 1.18% -
  Horiz. % 81.26% 116.93% 136.39% 129.25% 105.87% 101.18% 100.00%
DPS 0.11 0.11 0.11 0.11 0.11 0.10 0.10 6.55%
  QoQ % 0.00% 0.00% 0.00% 0.00% 10.00% 0.00% -
  Horiz. % 110.00% 110.00% 110.00% 110.00% 110.00% 100.00% 100.00%
NAPS 1.7700 1.8400 1.8300 1.8100 1.6900 1.6500 1.5473 9.37%
  QoQ % -3.80% 0.55% 1.10% 7.10% 2.42% 6.64% -
  Horiz. % 114.39% 118.92% 118.27% 116.98% 109.22% 106.64% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 3.1100 4.2500 3.5000 2.5500 2.1900 1.9000 1.9500 -
P/RPS 1.51 1.97 1.55 1.11 0.97 0.86 0.90 41.15%
  QoQ % -23.35% 27.10% 39.64% 14.43% 12.79% -4.44% -
  Horiz. % 167.78% 218.89% 172.22% 123.33% 107.78% 95.56% 100.00%
P/EPS 16.16 15.35 10.83 8.33 8.73 7.93 8.22 56.87%
  QoQ % 5.28% 41.74% 30.01% -4.58% 10.09% -3.53% -
  Horiz. % 196.59% 186.74% 131.75% 101.34% 106.20% 96.47% 100.00%
EY 6.19 6.52 9.23 12.01 11.45 12.61 12.17 -36.26%
  QoQ % -5.06% -29.36% -23.15% 4.89% -9.20% 3.62% -
  Horiz. % 50.86% 53.57% 75.84% 98.69% 94.08% 103.62% 100.00%
DY 0.04 0.03 0.03 0.04 0.05 0.05 0.05 -13.81%
  QoQ % 33.33% 0.00% -25.00% -20.00% 0.00% 0.00% -
  Horiz. % 80.00% 60.00% 60.00% 80.00% 100.00% 100.00% 100.00%
P/NAPS 1.76 2.31 1.91 1.41 1.30 1.15 1.26 24.93%
  QoQ % -23.81% 20.94% 35.46% 8.46% 13.04% -8.73% -
  Horiz. % 139.68% 183.33% 151.59% 111.90% 103.17% 91.27% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/11/17 29/08/17 30/05/17 27/02/17 17/11/16 29/08/16 27/05/16 -
Price 2.7600 4.8000 3.8300 2.9400 2.2600 1.9600 1.9000 -
P/RPS 1.34 2.22 1.70 1.28 1.00 0.89 0.88 32.32%
  QoQ % -39.64% 30.59% 32.81% 28.00% 12.36% 1.14% -
  Horiz. % 152.27% 252.27% 193.18% 145.45% 113.64% 101.14% 100.00%
P/EPS 14.34 17.33 11.85 9.60 9.01 8.18 8.01 47.39%
  QoQ % -17.25% 46.24% 23.44% 6.55% 10.15% 2.12% -
  Horiz. % 179.03% 216.35% 147.94% 119.85% 112.48% 102.12% 100.00%
EY 6.97 5.77 8.44 10.42 11.10 12.23 12.49 -32.19%
  QoQ % 20.80% -31.64% -19.00% -6.13% -9.24% -2.08% -
  Horiz. % 55.80% 46.20% 67.57% 83.43% 88.87% 97.92% 100.00%
DY 0.04 0.02 0.03 0.04 0.05 0.05 0.05 -13.81%
  QoQ % 100.00% -33.33% -25.00% -20.00% 0.00% 0.00% -
  Horiz. % 80.00% 40.00% 60.00% 80.00% 100.00% 100.00% 100.00%
P/NAPS 1.56 2.61 2.09 1.62 1.34 1.19 1.23 17.15%
  QoQ % -40.23% 24.88% 29.01% 20.90% 12.61% -3.25% -
  Horiz. % 126.83% 212.20% 169.92% 131.71% 108.94% 96.75% 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.
 


 

263  431  556  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.0150.00 
 HSI-H8F 0.395+0.095 
 SAPNRG 0.290.00 
 NETX 0.02-0.005 
 HSI-C7K 0.36-0.08 
 ARMADA 0.49-0.005 
 VELESTO 0.390.00 
 MTAG 0.625+0.005 
 HSI-C7J 0.12-0.03 
 PERDANA 0.46+0.03 
Partners & Brokers