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.
 


 

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