Highlights

[IQGROUP] QoQ TTM Result on 2017-03-31 [#4]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 30-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 31-Mar-2017  [#4]
Profit Trend QoQ -     5.51%    YoY -     36.38%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 166,138 181,379 190,163 198,896 202,524 198,991 193,881 -9.76%
  QoQ % -8.40% -4.62% -4.39% -1.79% 1.78% 2.64% -
  Horiz. % 85.69% 93.55% 98.08% 102.59% 104.46% 102.64% 100.00%
PBT 6,019 18,089 27,939 32,695 34,100 28,280 27,339 -63.44%
  QoQ % -66.73% -35.26% -14.55% -4.12% 20.58% 3.44% -
  Horiz. % 22.02% 66.17% 102.19% 119.59% 124.73% 103.44% 100.00%
Tax 1,499 -1,147 -3,561 -4,530 -7,485 -6,490 -6,557 -
  QoQ % 230.69% 67.79% 21.39% 39.48% -15.33% 1.02% -
  Horiz. % -22.86% 17.49% 54.31% 69.09% 114.15% 98.98% 100.00%
NP 7,518 16,942 24,378 28,165 26,615 21,790 20,782 -49.14%
  QoQ % -55.63% -30.50% -13.45% 5.82% 22.14% 4.85% -
  Horiz. % 36.18% 81.52% 117.30% 135.53% 128.07% 104.85% 100.00%
NP to SH 7,518 16,942 24,380 28,443 26,958 22,081 21,096 -49.64%
  QoQ % -55.63% -30.51% -14.28% 5.51% 22.09% 4.67% -
  Horiz. % 35.64% 80.31% 115.57% 134.83% 127.79% 104.67% 100.00%
Tax Rate -24.90 % 6.34 % 12.75 % 13.86 % 21.95 % 22.95 % 23.98 % -
  QoQ % -492.74% -50.27% -8.01% -36.86% -4.36% -4.30% -
  Horiz. % -103.84% 26.44% 53.17% 57.80% 91.53% 95.70% 100.00%
Total Cost 158,620 164,437 165,785 170,731 175,909 177,201 173,099 -5.64%
  QoQ % -3.54% -0.81% -2.90% -2.94% -0.73% 2.37% -
  Horiz. % 91.64% 95.00% 95.77% 98.63% 101.62% 102.37% 100.00%
Net Worth 153,168 155,809 161,971 161,091 159,330 148,767 145,246 3.59%
  QoQ % -1.69% -3.80% 0.55% 1.10% 7.10% 2.42% -
  Horiz. % 105.45% 107.27% 111.52% 110.91% 109.70% 102.42% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 96 96 96 96 96 96 87 6.77%
  QoQ % 0.00% 0.00% -0.01% 0.09% 0.01% 10.25% -
  Horiz. % 110.36% 110.36% 110.36% 110.37% 110.27% 110.25% 100.00%
Div Payout % 1.29 % 0.57 % 0.40 % 0.34 % 0.36 % 0.44 % 0.42 % 110.87%
  QoQ % 126.32% 42.50% 17.65% -5.56% -18.18% 4.76% -
  Horiz. % 307.14% 135.71% 95.24% 80.95% 85.71% 104.76% 100.00%
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 153,168 155,809 161,971 161,091 159,330 148,767 145,246 3.59%
  QoQ % -1.69% -3.80% 0.55% 1.10% 7.10% 2.42% -
  Horiz. % 105.45% 107.27% 111.52% 110.91% 109.70% 102.42% 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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 4.53 % 9.34 % 12.82 % 14.16 % 13.14 % 10.95 % 10.72 % -43.60%
  QoQ % -51.50% -27.15% -9.46% 7.76% 20.00% 2.15% -
  Horiz. % 42.26% 87.13% 119.59% 132.09% 122.57% 102.15% 100.00%
ROE 4.91 % 10.87 % 15.05 % 17.66 % 16.92 % 14.84 % 14.52 % -51.37%
  QoQ % -54.83% -27.77% -14.78% 4.37% 14.02% 2.20% -
  Horiz. % 33.82% 74.86% 103.65% 121.63% 116.53% 102.20% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 188.73 206.05 216.03 225.95 230.07 226.05 220.25 -9.76%
  QoQ % -8.41% -4.62% -4.39% -1.79% 1.78% 2.63% -
  Horiz. % 85.69% 93.55% 98.08% 102.59% 104.46% 102.63% 100.00%
EPS 8.54 19.25 27.70 32.31 30.62 25.08 23.97 -49.65%
  QoQ % -55.64% -30.51% -14.27% 5.52% 22.09% 4.63% -
  Horiz. % 35.63% 80.31% 115.56% 134.79% 127.74% 104.63% 100.00%
DPS 0.11 0.11 0.11 0.11 0.11 0.11 0.10 6.54%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 10.00% -
  Horiz. % 110.00% 110.00% 110.00% 110.00% 110.00% 110.00% 100.00%
NAPS 1.7400 1.7700 1.8400 1.8300 1.8100 1.6900 1.6500 3.59%
  QoQ % -1.69% -3.80% 0.55% 1.10% 7.10% 2.42% -
  Horiz. % 105.45% 107.27% 111.52% 110.91% 109.70% 102.42% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 188.73 206.05 216.03 225.95 230.07 226.05 220.25 -9.76%
  QoQ % -8.41% -4.62% -4.39% -1.79% 1.78% 2.63% -
  Horiz. % 85.69% 93.55% 98.08% 102.59% 104.46% 102.63% 100.00%
EPS 8.54 19.25 27.70 32.31 30.62 25.08 23.97 -49.65%
  QoQ % -55.64% -30.51% -14.27% 5.52% 22.09% 4.63% -
  Horiz. % 35.63% 80.31% 115.56% 134.79% 127.74% 104.63% 100.00%
DPS 0.11 0.11 0.11 0.11 0.11 0.11 0.10 6.54%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 10.00% -
  Horiz. % 110.00% 110.00% 110.00% 110.00% 110.00% 110.00% 100.00%
NAPS 1.7400 1.7700 1.8400 1.8300 1.8100 1.6900 1.6500 3.59%
  QoQ % -1.69% -3.80% 0.55% 1.10% 7.10% 2.42% -
  Horiz. % 105.45% 107.27% 111.52% 110.91% 109.70% 102.42% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.9900 3.1100 4.2500 3.5000 2.5500 2.1900 1.9000 -
P/RPS 1.05 1.51 1.97 1.55 1.11 0.97 0.86 14.19%
  QoQ % -30.46% -23.35% 27.10% 39.64% 14.43% 12.79% -
  Horiz. % 122.09% 175.58% 229.07% 180.23% 129.07% 112.79% 100.00%
P/EPS 23.30 16.16 15.35 10.83 8.33 8.73 7.93 104.74%
  QoQ % 44.18% 5.28% 41.74% 30.01% -4.58% 10.09% -
  Horiz. % 293.82% 203.78% 193.57% 136.57% 105.04% 110.09% 100.00%
EY 4.29 6.19 6.52 9.23 12.01 11.45 12.61 -51.17%
  QoQ % -30.69% -5.06% -29.36% -23.15% 4.89% -9.20% -
  Horiz. % 34.02% 49.09% 51.70% 73.20% 95.24% 90.80% 100.00%
DY 0.06 0.04 0.03 0.03 0.04 0.05 0.05 12.89%
  QoQ % 50.00% 33.33% 0.00% -25.00% -20.00% 0.00% -
  Horiz. % 120.00% 80.00% 60.00% 60.00% 80.00% 100.00% 100.00%
P/NAPS 1.14 1.76 2.31 1.91 1.41 1.30 1.15 -0.58%
  QoQ % -35.23% -23.81% 20.94% 35.46% 8.46% 13.04% -
  Horiz. % 99.13% 153.04% 200.87% 166.09% 122.61% 113.04% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 29/11/17 29/08/17 30/05/17 27/02/17 17/11/16 29/08/16 -
Price 1.7800 2.7600 4.8000 3.8300 2.9400 2.2600 1.9600 -
P/RPS 0.94 1.34 2.22 1.70 1.28 1.00 0.89 3.70%
  QoQ % -29.85% -39.64% 30.59% 32.81% 28.00% 12.36% -
  Horiz. % 105.62% 150.56% 249.44% 191.01% 143.82% 112.36% 100.00%
P/EPS 20.84 14.34 17.33 11.85 9.60 9.01 8.18 86.22%
  QoQ % 45.33% -17.25% 46.24% 23.44% 6.55% 10.15% -
  Horiz. % 254.77% 175.31% 211.86% 144.87% 117.36% 110.15% 100.00%
EY 4.80 6.97 5.77 8.44 10.42 11.10 12.23 -46.30%
  QoQ % -31.13% 20.80% -31.64% -19.00% -6.13% -9.24% -
  Horiz. % 39.25% 56.99% 47.18% 69.01% 85.20% 90.76% 100.00%
DY 0.06 0.04 0.02 0.03 0.04 0.05 0.05 12.89%
  QoQ % 50.00% 100.00% -33.33% -25.00% -20.00% 0.00% -
  Horiz. % 120.00% 80.00% 40.00% 60.00% 80.00% 100.00% 100.00%
P/NAPS 1.02 1.56 2.61 2.09 1.62 1.34 1.19 -9.74%
  QoQ % -34.62% -40.23% 24.88% 29.01% 20.90% 12.61% -
  Horiz. % 85.71% 131.09% 219.33% 175.63% 136.13% 112.61% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

396  550  558  646 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.0350.00 
 LUSTER 0.2250.00 
 MAHSING 1.18-0.06 
 KTB 0.155+0.04 
 LUSTER-WA 0.125-0.005 
 XOX 0.12-0.005 
 AT 0.09-0.01 
 MLAB 0.0350.00 
 DNEX 0.235+0.045 
 DNEX-WD 0.05+0.015 

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!
PARTNERS & BROKERS