Highlights

[IQGROUP] YoY Annual (Unaudited) Result on 2013-03-31 [#4]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 29-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 31-Mar-2013  [#4]
Profit Trend YoY -     -90.07%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 190,008 193,987 171,388 141,315 149,246 134,265 132,760 6.15%
  YoY % -2.05% 13.19% 21.28% -5.31% 11.16% 1.13% -
  Horiz. % 143.12% 146.12% 129.10% 106.44% 112.42% 101.13% 100.00%
PBT 27,861 27,292 12,727 2,960 7,064 -12,897 -11,977 -
  YoY % 2.08% 114.44% 329.97% -58.10% 154.77% -7.68% -
  Horiz. % -232.62% -227.87% -106.26% -24.71% -58.98% 107.68% 100.00%
Tax -7,232 -6,442 -1,764 -2,336 -779 -542 564 -
  YoY % -12.26% -265.19% 24.49% -199.87% -43.73% -196.10% -
  Horiz. % -1,282.27% -1,142.20% -312.77% -414.18% -138.12% -96.10% 100.00%
NP 20,629 20,850 10,963 624 6,285 -13,439 -11,413 -
  YoY % -1.06% 90.19% 1,656.89% -90.07% 146.77% -17.75% -
  Horiz. % -180.75% -182.69% -96.06% -5.47% -55.07% 117.75% 100.00%
NP to SH 20,856 20,995 11,216 624 6,285 -13,439 -11,413 -
  YoY % -0.66% 87.19% 1,697.44% -90.07% 146.77% -17.75% -
  Horiz. % -182.74% -183.96% -98.27% -5.47% -55.07% 117.75% 100.00%
Tax Rate 25.96 % 23.60 % 13.86 % 78.92 % 11.03 % - % - % -
  YoY % 10.00% 70.27% -82.44% 615.50% 0.00% 0.00% -
  Horiz. % 235.36% 213.96% 125.66% 715.50% 100.00% - -
Total Cost 169,379 173,137 160,425 140,691 142,961 147,704 144,173 2.72%
  YoY % -2.17% 7.92% 14.03% -1.59% -3.21% 2.45% -
  Horiz. % 117.48% 120.09% 111.27% 97.58% 99.16% 102.45% 100.00%
Net Worth 136,209 117,448 96,088 84,624 83,263 82,453 96,878 5.84%
  YoY % 15.97% 22.23% 13.55% 1.63% 0.98% -14.89% -
  Horiz. % 140.60% 121.23% 99.18% 87.35% 85.95% 85.11% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 87 68 - - - - - -
  YoY % 28.13% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 128.13% 100.00% - - - - -
Div Payout % 0.42 % 0.33 % - % - % - % - % - % -
  YoY % 27.27% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 127.27% 100.00% - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 136,209 117,448 96,088 84,624 83,263 82,453 96,878 5.84%
  YoY % 15.97% 22.23% 13.55% 1.63% 0.98% -14.89% -
  Horiz. % 140.60% 121.23% 99.18% 87.35% 85.95% 85.11% 100.00%
NOSH 87,877 85,728 85,034 85,479 84,963 85,003 84,981 0.56%
  YoY % 2.51% 0.82% -0.52% 0.61% -0.05% 0.03% -
  Horiz. % 103.41% 100.88% 100.06% 100.59% 99.98% 100.03% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 10.86 % 10.75 % 6.40 % 0.44 % 4.21 % -10.01 % -8.60 % -
  YoY % 1.02% 67.97% 1,354.55% -89.55% 142.06% -16.40% -
  Horiz. % -126.28% -125.00% -74.42% -5.12% -48.95% 116.40% 100.00%
ROE 15.31 % 17.88 % 11.67 % 0.74 % 7.55 % -16.30 % -11.78 % -
  YoY % -14.37% 53.21% 1,477.03% -90.20% 146.32% -38.37% -
  Horiz. % -129.97% -151.78% -99.07% -6.28% -64.09% 138.37% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 216.22 226.28 201.55 165.32 175.66 157.95 156.22 5.56%
  YoY % -4.45% 12.27% 21.92% -5.89% 11.21% 1.11% -
  Horiz. % 138.41% 144.85% 129.02% 105.83% 112.44% 101.11% 100.00%
EPS 23.73 24.49 13.19 0.73 7.39 -15.81 -13.43 -
  YoY % -3.10% 85.67% 1,706.85% -90.12% 146.74% -17.72% -
  Horiz. % -176.69% -182.35% -98.21% -5.44% -55.03% 117.72% 100.00%
DPS 0.10 0.08 0.00 0.00 0.00 0.00 0.00 -
  YoY % 25.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 125.00% 100.00% - - - - -
NAPS 1.5500 1.3700 1.1300 0.9900 0.9800 0.9700 1.1400 5.25%
  YoY % 13.14% 21.24% 14.14% 1.02% 1.03% -14.91% -
  Horiz. % 135.96% 120.18% 99.12% 86.84% 85.96% 85.09% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 215.85 220.37 194.70 160.53 169.54 152.53 150.82 6.15%
  YoY % -2.05% 13.18% 21.29% -5.31% 11.15% 1.13% -
  Horiz. % 143.12% 146.11% 129.09% 106.44% 112.41% 101.13% 100.00%
EPS 23.69 23.85 12.74 0.71 7.14 -15.27 -12.97 -
  YoY % -0.67% 87.21% 1,694.37% -90.06% 146.76% -17.73% -
  Horiz. % -182.65% -183.89% -98.23% -5.47% -55.05% 117.73% 100.00%
DPS 0.10 0.08 0.00 0.00 0.00 0.00 0.00 -
  YoY % 25.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 125.00% 100.00% - - - - -
NAPS 1.5473 1.3342 1.0916 0.9613 0.9459 0.9367 1.1005 5.84%
  YoY % 15.97% 22.22% 13.55% 1.63% 0.98% -14.88% -
  Horiz. % 140.60% 121.24% 99.19% 87.35% 85.95% 85.12% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.9500 2.7000 1.3200 0.4100 0.3100 0.4000 0.5100 -
P/RPS 0.90 1.19 0.65 0.25 0.18 0.25 0.33 18.18%
  YoY % -24.37% 83.08% 160.00% 38.89% -28.00% -24.24% -
  Horiz. % 272.73% 360.61% 196.97% 75.76% 54.55% 75.76% 100.00%
P/EPS 8.22 11.02 10.01 56.16 4.19 -2.53 -3.80 -
  YoY % -25.41% 10.09% -82.18% 1,240.33% 265.61% 33.42% -
  Horiz. % -216.32% -290.00% -263.42% -1,477.89% -110.26% 66.58% 100.00%
EY 12.17 9.07 9.99 1.78 23.86 -39.53 -26.33 -
  YoY % 34.18% -9.21% 461.24% -92.54% 160.36% -50.13% -
  Horiz. % -46.22% -34.45% -37.94% -6.76% -90.62% 150.13% 100.00%
DY 0.05 0.03 0.00 0.00 0.00 0.00 0.00 -
  YoY % 66.67% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 166.67% 100.00% - - - - -
P/NAPS 1.26 1.97 1.17 0.41 0.32 0.41 0.45 18.70%
  YoY % -36.04% 68.38% 185.37% 28.13% -21.95% -8.89% -
  Horiz. % 280.00% 437.78% 260.00% 91.11% 71.11% 91.11% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 27/05/16 28/05/15 29/05/14 29/05/13 28/05/12 30/05/11 08/07/10 -
Price 1.9000 2.7600 1.2800 0.3100 0.3000 0.3800 0.3800 -
P/RPS 0.88 1.22 0.64 0.19 0.17 0.24 0.24 24.15%
  YoY % -27.87% 90.63% 236.84% 11.76% -29.17% 0.00% -
  Horiz. % 366.67% 508.33% 266.67% 79.17% 70.83% 100.00% 100.00%
P/EPS 8.01 11.27 9.70 42.47 4.06 -2.40 -2.83 -
  YoY % -28.93% 16.19% -77.16% 946.06% 269.17% 15.19% -
  Horiz. % -283.04% -398.23% -342.76% -1,500.71% -143.46% 84.81% 100.00%
EY 12.49 8.87 10.30 2.35 24.66 -41.61 -35.34 -
  YoY % 40.81% -13.88% 338.30% -90.47% 159.26% -17.74% -
  Horiz. % -35.34% -25.10% -29.15% -6.65% -69.78% 117.74% 100.00%
DY 0.05 0.03 0.00 0.00 0.00 0.00 0.00 -
  YoY % 66.67% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 166.67% 100.00% - - - - -
P/NAPS 1.23 2.01 1.13 0.31 0.31 0.39 0.33 24.49%
  YoY % -38.81% 77.88% 264.52% 0.00% -20.51% 18.18% -
  Horiz. % 372.73% 609.09% 342.42% 93.94% 93.94% 118.18% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

210  398  617  1194 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.375+0.08 
 HWGB 1.00+0.155 
 PHB 0.030.00 
 KANGER 0.18+0.005 
 BINTAI 1.17+0.03 
 TOPBLDS 0.12-0.01 
 SAPNRG 0.125+0.005 
 ARMADA 0.37+0.015 
 AT 0.1850.00 
 AGES 0.135-0.01 

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!

TOP ARTICLES

1. Vivocom’s V-Shape Recovery still intact, and a sharp rally upwards to RM1.22/RM1.48/RM2.20 can take off anytime See Jovin
2. Vivocom’s Steady and Calm Rally to RM1.12 Today. Will It Surge to Break RM1.22 Soon? See Jovin
3. 商业高峰(PUNCAK,6807)股价低于产值 。。。。 jjjmoney
4. AN UNDISCOVERED GEM UPDATE: NEW HOT HOT SELLING PRODUCT FLYING OFF THE SHELVES !! Chongkh888
5. TOPGLOV hints HR ministry’s action does not match stated stand gloveharicut
6. CIMB Retain Add on TOPGLOV; awaiting further updates on Act 446 gloveharicut
7. Vivocom’s V-Shape Recovery still intact. Rally still ongoing in a calm and steady stair stepped ascension. See Jovin
8. I SEE GREAT DANGER FOR THOSE WHO BLINDLY CHASED VACCINE STOCKS WILL EVENTUALLY HIT A WALL, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS