Highlights

[IQGROUP] QoQ TTM Result on 2017-12-31 [#3]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 27-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 31-Dec-2017  [#3]
Profit Trend QoQ -     -55.63%    YoY -     -72.11%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 139,860 146,195 154,621 166,138 181,379 190,163 198,896 -20.91%
  QoQ % -4.33% -5.45% -6.93% -8.40% -4.62% -4.39% -
  Horiz. % 70.32% 73.50% 77.74% 83.53% 91.19% 95.61% 100.00%
PBT -3,457 -4,027 -778 6,019 18,089 27,939 32,695 -
  QoQ % 14.15% -417.61% -112.93% -66.73% -35.26% -14.55% -
  Horiz. % -10.57% -12.32% -2.38% 18.41% 55.33% 85.45% 100.00%
Tax 923 1,279 461 1,499 -1,147 -3,561 -4,530 -
  QoQ % -27.83% 177.44% -69.25% 230.69% 67.79% 21.39% -
  Horiz. % -20.38% -28.23% -10.18% -33.09% 25.32% 78.61% 100.00%
NP -2,534 -2,748 -317 7,518 16,942 24,378 28,165 -
  QoQ % 7.79% -766.88% -104.22% -55.63% -30.50% -13.45% -
  Horiz. % -9.00% -9.76% -1.13% 26.69% 60.15% 86.55% 100.00%
NP to SH -2,534 -2,748 -317 7,518 16,942 24,380 28,443 -
  QoQ % 7.79% -766.88% -104.22% -55.63% -30.51% -14.28% -
  Horiz. % -8.91% -9.66% -1.11% 26.43% 59.56% 85.72% 100.00%
Tax Rate - % - % - % -24.90 % 6.34 % 12.75 % 13.86 % -
  QoQ % 0.00% 0.00% 0.00% -492.74% -50.27% -8.01% -
  Horiz. % 0.00% 0.00% 0.00% -179.65% 45.74% 91.99% 100.00%
Total Cost 142,394 148,943 154,938 158,620 164,437 165,785 170,731 -11.39%
  QoQ % -4.40% -3.87% -2.32% -3.54% -0.81% -2.90% -
  Horiz. % 83.40% 87.24% 90.75% 92.91% 96.31% 97.10% 100.00%
Net Worth 141,725 146,126 145,246 153,168 155,809 161,971 161,091 -8.18%
  QoQ % -3.01% 0.61% -5.17% -1.69% -3.80% 0.55% -
  Horiz. % 87.98% 90.71% 90.16% 95.08% 96.72% 100.55% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 44 88 88 96 96 96 96 -40.86%
  QoQ % -50.00% 0.00% -9.09% 0.00% 0.00% -0.01% -
  Horiz. % 45.45% 90.90% 90.90% 99.99% 99.99% 99.99% 100.00%
Div Payout % - % - % - % 1.29 % 0.57 % 0.40 % 0.34 % -
  QoQ % 0.00% 0.00% 0.00% 126.32% 42.50% 17.65% -
  Horiz. % 0.00% 0.00% 0.00% 379.41% 167.65% 117.65% 100.00%
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 141,725 146,126 145,246 153,168 155,809 161,971 161,091 -8.18%
  QoQ % -3.01% 0.61% -5.17% -1.69% -3.80% 0.55% -
  Horiz. % 87.98% 90.71% 90.16% 95.08% 96.72% 100.55% 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
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -1.81 % -1.88 % -0.21 % 4.53 % 9.34 % 12.82 % 14.16 % -
  QoQ % 3.72% -795.24% -104.64% -51.50% -27.15% -9.46% -
  Horiz. % -12.78% -13.28% -1.48% 31.99% 65.96% 90.54% 100.00%
ROE -1.79 % -1.88 % -0.22 % 4.91 % 10.87 % 15.05 % 17.66 % -
  QoQ % 4.79% -754.55% -104.48% -54.83% -27.77% -14.78% -
  Horiz. % -10.14% -10.65% -1.25% 27.80% 61.55% 85.22% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 158.88 166.08 175.65 188.73 206.05 216.03 225.95 -20.91%
  QoQ % -4.34% -5.45% -6.93% -8.41% -4.62% -4.39% -
  Horiz. % 70.32% 73.50% 77.74% 83.53% 91.19% 95.61% 100.00%
EPS -2.88 -3.12 -0.36 8.54 19.25 27.70 32.31 -
  QoQ % 7.69% -766.67% -104.22% -55.64% -30.51% -14.27% -
  Horiz. % -8.91% -9.66% -1.11% 26.43% 59.58% 85.73% 100.00%
DPS 0.05 0.10 0.10 0.11 0.11 0.11 0.11 -40.85%
  QoQ % -50.00% 0.00% -9.09% 0.00% 0.00% 0.00% -
  Horiz. % 45.45% 90.91% 90.91% 100.00% 100.00% 100.00% 100.00%
NAPS 1.6100 1.6600 1.6500 1.7400 1.7700 1.8400 1.8300 -8.18%
  QoQ % -3.01% 0.61% -5.17% -1.69% -3.80% 0.55% -
  Horiz. % 87.98% 90.71% 90.16% 95.08% 96.72% 100.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 158.88 166.08 175.65 188.73 206.05 216.03 225.95 -20.91%
  QoQ % -4.34% -5.45% -6.93% -8.41% -4.62% -4.39% -
  Horiz. % 70.32% 73.50% 77.74% 83.53% 91.19% 95.61% 100.00%
EPS -2.88 -3.12 -0.36 8.54 19.25 27.70 32.31 -
  QoQ % 7.69% -766.67% -104.22% -55.64% -30.51% -14.27% -
  Horiz. % -8.91% -9.66% -1.11% 26.43% 59.58% 85.73% 100.00%
DPS 0.05 0.10 0.10 0.11 0.11 0.11 0.11 -40.85%
  QoQ % -50.00% 0.00% -9.09% 0.00% 0.00% 0.00% -
  Horiz. % 45.45% 90.91% 90.91% 100.00% 100.00% 100.00% 100.00%
NAPS 1.6100 1.6600 1.6500 1.7400 1.7700 1.8400 1.8300 -8.18%
  QoQ % -3.01% 0.61% -5.17% -1.69% -3.80% 0.55% -
  Horiz. % 87.98% 90.71% 90.16% 95.08% 96.72% 100.55% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.4200 1.3000 1.4200 1.9900 3.1100 4.2500 3.5000 -
P/RPS 0.89 0.78 0.81 1.05 1.51 1.97 1.55 -30.89%
  QoQ % 14.10% -3.70% -22.86% -30.46% -23.35% 27.10% -
  Horiz. % 57.42% 50.32% 52.26% 67.74% 97.42% 127.10% 100.00%
P/EPS -49.33 -41.64 -394.32 23.30 16.16 15.35 10.83 -
  QoQ % -18.47% 89.44% -1,792.36% 44.18% 5.28% 41.74% -
  Horiz. % -455.49% -384.49% -3,641.00% 215.14% 149.22% 141.74% 100.00%
EY -2.03 -2.40 -0.25 4.29 6.19 6.52 9.23 -
  QoQ % 15.42% -860.00% -105.83% -30.69% -5.06% -29.36% -
  Horiz. % -21.99% -26.00% -2.71% 46.48% 67.06% 70.64% 100.00%
DY 0.04 0.08 0.07 0.06 0.04 0.03 0.03 21.12%
  QoQ % -50.00% 14.29% 16.67% 50.00% 33.33% 0.00% -
  Horiz. % 133.33% 266.67% 233.33% 200.00% 133.33% 100.00% 100.00%
P/NAPS 0.88 0.78 0.86 1.14 1.76 2.31 1.91 -40.32%
  QoQ % 12.82% -9.30% -24.56% -35.23% -23.81% 20.94% -
  Horiz. % 46.07% 40.84% 45.03% 59.69% 92.15% 120.94% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 29/11/18 28/08/18 30/05/18 27/02/18 29/11/17 29/08/17 30/05/17 -
Price 1.2800 1.6300 1.3600 1.7800 2.7600 4.8000 3.8300 -
P/RPS 0.81 0.98 0.77 0.94 1.34 2.22 1.70 -38.97%
  QoQ % -17.35% 27.27% -18.09% -29.85% -39.64% 30.59% -
  Horiz. % 47.65% 57.65% 45.29% 55.29% 78.82% 130.59% 100.00%
P/EPS -44.47 -52.21 -377.66 20.84 14.34 17.33 11.85 -
  QoQ % 14.82% 86.18% -1,912.19% 45.33% -17.25% 46.24% -
  Horiz. % -375.27% -440.59% -3,187.00% 175.86% 121.01% 146.24% 100.00%
EY -2.25 -1.92 -0.26 4.80 6.97 5.77 8.44 -
  QoQ % -17.19% -638.46% -105.42% -31.13% 20.80% -31.64% -
  Horiz. % -26.66% -22.75% -3.08% 56.87% 82.58% 68.36% 100.00%
DY 0.04 0.06 0.07 0.06 0.04 0.02 0.03 21.12%
  QoQ % -33.33% -14.29% 16.67% 50.00% 100.00% -33.33% -
  Horiz. % 133.33% 200.00% 233.33% 200.00% 133.33% 66.67% 100.00%
P/NAPS 0.80 0.98 0.82 1.02 1.56 2.61 2.09 -47.25%
  QoQ % -18.37% 19.51% -19.61% -34.62% -40.23% 24.88% -
  Horiz. % 38.28% 46.89% 39.23% 48.80% 74.64% 124.88% 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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
6. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
7. Rohas Tecnic - More to Come HLBank Research Highlights
8. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
Partners & Brokers