Highlights

[IQGROUP] QoQ TTM Result on 2014-03-31 [#4]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 29-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 31-Mar-2014  [#4]
Profit Trend QoQ -     -2.66%    YoY -     1,697.44%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 192,163 190,230 189,302 171,388 171,966 161,539 147,103 19.44%
  QoQ % 1.02% 0.49% 10.45% -0.34% 6.45% 9.81% -
  Horiz. % 130.63% 129.32% 128.69% 116.51% 116.90% 109.81% 100.00%
PBT 23,848 19,839 19,580 12,727 15,458 11,887 4,022 226.54%
  QoQ % 20.21% 1.32% 53.85% -17.67% 30.04% 195.55% -
  Horiz. % 592.94% 493.26% 486.82% 316.43% 384.34% 295.55% 100.00%
Tax -5,066 -3,561 -2,774 -1,764 -3,935 -3,146 -2,265 70.78%
  QoQ % -42.26% -28.37% -57.26% 55.17% -25.08% -38.90% -
  Horiz. % 223.66% 157.22% 122.47% 77.88% 173.73% 138.90% 100.00%
NP 18,782 16,278 16,806 10,963 11,523 8,741 1,757 383.18%
  QoQ % 15.38% -3.14% 53.30% -4.86% 31.83% 397.50% -
  Horiz. % 1,068.98% 926.47% 956.52% 623.96% 655.83% 497.50% 100.00%
NP to SH 19,329 16,752 17,161 11,216 11,523 8,741 1,757 392.49%
  QoQ % 15.38% -2.38% 53.00% -2.66% 31.83% 397.50% -
  Horiz. % 1,100.11% 953.44% 976.72% 638.36% 655.83% 497.50% 100.00%
Tax Rate 21.24 % 17.95 % 14.17 % 13.86 % 25.46 % 26.47 % 56.32 % -47.71%
  QoQ % 18.33% 26.68% 2.24% -45.56% -3.82% -53.00% -
  Horiz. % 37.71% 31.87% 25.16% 24.61% 45.21% 47.00% 100.00%
Total Cost 173,381 173,952 172,496 160,425 160,443 152,798 145,346 12.44%
  QoQ % -0.33% 0.84% 7.52% -0.01% 5.00% 5.13% -
  Horiz. % 119.29% 119.68% 118.68% 110.37% 110.39% 105.13% 100.00%
Net Worth 118,792 111,640 104,592 96,468 96,997 94,356 86,671 23.32%
  QoQ % 6.41% 6.74% 8.42% -0.55% 2.80% 8.87% -
  Horiz. % 137.06% 128.81% 120.68% 111.30% 111.91% 108.87% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 34 34 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% - - - - -
Div Payout % 0.18 % 0.20 % - % - % - % - % - % -
  QoQ % -10.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 90.00% 100.00% - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 118,792 111,640 104,592 96,468 96,997 94,356 86,671 23.32%
  QoQ % 6.41% 6.74% 8.42% -0.55% 2.80% 8.87% -
  Horiz. % 137.06% 128.81% 120.68% 111.30% 111.91% 108.87% 100.00%
NOSH 86,081 85,221 85,034 85,370 85,085 85,006 84,972 0.87%
  QoQ % 1.01% 0.22% -0.39% 0.33% 0.09% 0.04% -
  Horiz. % 101.31% 100.29% 100.07% 100.47% 100.13% 100.04% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 9.77 % 8.56 % 8.88 % 6.40 % 6.70 % 5.41 % 1.19 % 305.41%
  QoQ % 14.14% -3.60% 38.75% -4.48% 23.84% 354.62% -
  Horiz. % 821.01% 719.33% 746.22% 537.82% 563.03% 454.62% 100.00%
ROE 16.27 % 15.01 % 16.41 % 11.63 % 11.88 % 9.26 % 2.03 % 298.98%
  QoQ % 8.39% -8.53% 41.10% -2.10% 28.29% 356.16% -
  Horiz. % 801.48% 739.41% 808.37% 572.91% 585.22% 456.16% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 223.23 223.22 222.62 200.76 202.11 190.03 173.12 18.41%
  QoQ % 0.00% 0.27% 10.89% -0.67% 6.36% 9.77% -
  Horiz. % 128.95% 128.94% 128.59% 115.97% 116.75% 109.77% 100.00%
EPS 22.45 19.66 20.18 13.14 13.54 10.28 2.07 387.84%
  QoQ % 14.19% -2.58% 53.58% -2.95% 31.71% 396.62% -
  Horiz. % 1,084.54% 949.76% 974.88% 634.78% 654.11% 496.62% 100.00%
DPS 0.04 0.04 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% 100.00% - - - - -
NAPS 1.3800 1.3100 1.2300 1.1300 1.1400 1.1100 1.0200 22.26%
  QoQ % 5.34% 6.50% 8.85% -0.88% 2.70% 8.82% -
  Horiz. % 135.29% 128.43% 120.59% 110.78% 111.76% 108.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 218.30 216.10 215.05 194.70 195.35 183.51 167.11 19.44%
  QoQ % 1.02% 0.49% 10.45% -0.33% 6.45% 9.81% -
  Horiz. % 130.63% 129.32% 128.69% 116.51% 116.90% 109.81% 100.00%
EPS 21.96 19.03 19.49 12.74 13.09 9.93 2.00 391.86%
  QoQ % 15.40% -2.36% 52.98% -2.67% 31.82% 396.50% -
  Horiz. % 1,098.00% 951.50% 974.50% 637.00% 654.50% 496.50% 100.00%
DPS 0.04 0.04 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% 100.00% - - - - -
NAPS 1.3495 1.2682 1.1882 1.0959 1.1019 1.0719 0.9846 23.32%
  QoQ % 6.41% 6.73% 8.42% -0.54% 2.80% 8.87% -
  Horiz. % 137.06% 128.80% 120.68% 111.30% 111.91% 108.87% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.5900 1.9600 1.1500 1.3200 0.8050 0.4500 0.3300 -
P/RPS 0.71 0.88 0.52 0.66 0.40 0.24 0.19 140.23%
  QoQ % -19.32% 69.23% -21.21% 65.00% 66.67% 26.32% -
  Horiz. % 373.68% 463.16% 273.68% 347.37% 210.53% 126.32% 100.00%
P/EPS 7.08 9.97 5.70 10.05 5.94 4.38 15.96 -41.75%
  QoQ % -28.99% 74.91% -43.28% 69.19% 35.62% -72.56% -
  Horiz. % 44.36% 62.47% 35.71% 62.97% 37.22% 27.44% 100.00%
EY 14.12 10.03 17.55 9.95 16.82 22.85 6.27 71.55%
  QoQ % 40.78% -42.85% 76.38% -40.84% -26.39% 264.43% -
  Horiz. % 225.20% 159.97% 279.90% 158.69% 268.26% 364.43% 100.00%
DY 0.03 0.02 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 50.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 150.00% 100.00% - - - - -
P/NAPS 1.15 1.50 0.93 1.17 0.71 0.41 0.32 134.07%
  QoQ % -23.33% 61.29% -20.51% 64.79% 73.17% 28.13% -
  Horiz. % 359.38% 468.75% 290.62% 365.62% 221.88% 128.12% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 26/11/14 27/08/14 29/05/14 24/02/14 25/11/13 30/08/13 -
Price 2.3400 1.7000 1.2500 1.2800 1.4700 0.7000 0.3300 -
P/RPS 1.05 0.76 0.56 0.64 0.73 0.37 0.19 211.61%
  QoQ % 38.16% 35.71% -12.50% -12.33% 97.30% 94.74% -
  Horiz. % 552.63% 400.00% 294.74% 336.84% 384.21% 194.74% 100.00%
P/EPS 10.42 8.65 6.19 9.74 10.85 6.81 15.96 -24.68%
  QoQ % 20.46% 39.74% -36.45% -10.23% 59.32% -57.33% -
  Horiz. % 65.29% 54.20% 38.78% 61.03% 67.98% 42.67% 100.00%
EY 9.60 11.56 16.15 10.26 9.21 14.69 6.27 32.74%
  QoQ % -16.96% -28.42% 57.41% 11.40% -37.30% 134.29% -
  Horiz. % 153.11% 184.37% 257.58% 163.64% 146.89% 234.29% 100.00%
DY 0.02 0.02 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% 100.00% - - - - -
P/NAPS 1.70 1.30 1.02 1.13 1.29 0.63 0.32 203.54%
  QoQ % 30.77% 27.45% -9.73% -12.40% 104.76% 96.88% -
  Horiz. % 531.25% 406.25% 318.75% 353.12% 403.12% 196.88% 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.
 


 

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