Highlights

[IQGROUP] YoY Annual (Unaudited) Result on 2016-03-31 [#4]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 27-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 31-Mar-2016  [#4]
Profit Trend YoY -     -0.66%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 141,350 154,621 198,896 190,008 193,987 171,388 141,315 0.00%
  YoY % -8.58% -22.26% 4.68% -2.05% 13.19% 21.28% -
  Horiz. % 100.02% 109.42% 140.75% 134.46% 137.27% 121.28% 100.00%
PBT -1,771 -778 32,695 27,861 27,292 12,727 2,960 -
  YoY % -127.63% -102.38% 17.35% 2.08% 114.44% 329.97% -
  Horiz. % -59.83% -26.28% 1,104.56% 941.25% 922.03% 429.97% 100.00%
Tax -405 461 -4,530 -7,232 -6,442 -1,764 -2,336 -25.32%
  YoY % -187.85% 110.18% 37.36% -12.26% -265.19% 24.49% -
  Horiz. % 17.34% -19.73% 193.92% 309.59% 275.77% 75.51% 100.00%
NP -2,176 -317 28,165 20,629 20,850 10,963 624 -
  YoY % -586.44% -101.13% 36.53% -1.06% 90.19% 1,656.89% -
  Horiz. % -348.72% -50.80% 4,513.62% 3,305.93% 3,341.35% 1,756.89% 100.00%
NP to SH -2,176 -317 28,443 20,856 20,995 11,216 624 -
  YoY % -586.44% -101.11% 36.38% -0.66% 87.19% 1,697.44% -
  Horiz. % -348.72% -50.80% 4,558.17% 3,342.31% 3,364.58% 1,797.44% 100.00%
Tax Rate - % - % 13.86 % 25.96 % 23.60 % 13.86 % 78.92 % -
  YoY % 0.00% 0.00% -46.61% 10.00% 70.27% -82.44% -
  Horiz. % 0.00% 0.00% 17.56% 32.89% 29.90% 17.56% 100.00%
Total Cost 143,526 154,938 170,731 169,379 173,137 160,425 140,691 0.33%
  YoY % -7.37% -9.25% 0.80% -2.17% 7.92% 14.03% -
  Horiz. % 102.02% 110.13% 121.35% 120.39% 123.06% 114.03% 100.00%
Net Worth 139,964 145,246 161,091 136,209 117,448 96,088 84,624 8.74%
  YoY % -3.64% -9.84% 18.27% 15.97% 22.23% 13.55% -
  Horiz. % 165.39% 171.64% 190.36% 160.96% 138.79% 113.55% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - 88 96 87 68 - - -
  YoY % 0.00% -9.09% 10.19% 28.13% 0.00% 0.00% -
  Horiz. % 0.00% 128.35% 141.19% 128.13% 100.00% - -
Div Payout % - % - % 0.34 % 0.42 % 0.33 % - % - % -
  YoY % 0.00% 0.00% -19.05% 27.27% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 103.03% 127.27% 100.00% - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 139,964 145,246 161,091 136,209 117,448 96,088 84,624 8.74%
  YoY % -3.64% -9.84% 18.27% 15.97% 22.23% 13.55% -
  Horiz. % 165.39% 171.64% 190.36% 160.96% 138.79% 113.55% 100.00%
NOSH 88,028 88,028 88,028 87,877 85,728 85,034 85,479 0.49%
  YoY % 0.00% 0.00% 0.17% 2.51% 0.82% -0.52% -
  Horiz. % 102.98% 102.98% 102.98% 102.80% 100.29% 99.48% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin -1.54 % -0.21 % 14.16 % 10.86 % 10.75 % 6.40 % 0.44 % -
  YoY % -633.33% -101.48% 30.39% 1.02% 67.97% 1,354.55% -
  Horiz. % -350.00% -47.73% 3,218.18% 2,468.18% 2,443.18% 1,454.55% 100.00%
ROE -1.55 % -0.22 % 17.66 % 15.31 % 17.88 % 11.67 % 0.74 % -
  YoY % -604.55% -101.25% 15.35% -14.37% 53.21% 1,477.03% -
  Horiz. % -209.46% -29.73% 2,386.49% 2,068.92% 2,416.22% 1,577.03% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 160.57 175.65 225.95 216.22 226.28 201.55 165.32 -0.48%
  YoY % -8.59% -22.26% 4.50% -4.45% 12.27% 21.92% -
  Horiz. % 97.13% 106.25% 136.67% 130.79% 136.87% 121.92% 100.00%
EPS -2.47 -0.36 32.31 23.73 24.49 13.19 0.73 -
  YoY % -586.11% -101.11% 36.16% -3.10% 85.67% 1,706.85% -
  Horiz. % -338.36% -49.32% 4,426.03% 3,250.68% 3,354.79% 1,806.85% 100.00%
DPS 0.00 0.10 0.11 0.10 0.08 0.00 0.00 -
  YoY % 0.00% -9.09% 10.00% 25.00% 0.00% 0.00% -
  Horiz. % 0.00% 125.00% 137.50% 125.00% 100.00% - -
NAPS 1.5900 1.6500 1.8300 1.5500 1.3700 1.1300 0.9900 8.21%
  YoY % -3.64% -9.84% 18.06% 13.14% 21.24% 14.14% -
  Horiz. % 160.61% 166.67% 184.85% 156.57% 138.38% 114.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 160.57 175.65 225.95 215.85 220.37 194.70 160.53 0.00%
  YoY % -8.59% -22.26% 4.68% -2.05% 13.18% 21.29% -
  Horiz. % 100.02% 109.42% 140.75% 134.46% 137.28% 121.29% 100.00%
EPS -2.47 -0.36 32.31 23.69 23.85 12.74 0.71 -
  YoY % -586.11% -101.11% 36.39% -0.67% 87.21% 1,694.37% -
  Horiz. % -347.89% -50.70% 4,550.70% 3,336.62% 3,359.16% 1,794.37% 100.00%
DPS 0.00 0.10 0.11 0.10 0.08 0.00 0.00 -
  YoY % 0.00% -9.09% 10.00% 25.00% 0.00% 0.00% -
  Horiz. % 0.00% 125.00% 137.50% 125.00% 100.00% - -
NAPS 1.5900 1.6500 1.8300 1.5473 1.3342 1.0916 0.9613 8.74%
  YoY % -3.64% -9.84% 18.27% 15.97% 22.22% 13.55% -
  Horiz. % 165.40% 171.64% 190.37% 160.96% 138.79% 113.55% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 1.1200 1.4200 3.5000 1.9500 2.7000 1.3200 0.4100 -
P/RPS 0.70 0.81 1.55 0.90 1.19 0.65 0.25 18.71%
  YoY % -13.58% -47.74% 72.22% -24.37% 83.08% 160.00% -
  Horiz. % 280.00% 324.00% 620.00% 360.00% 476.00% 260.00% 100.00%
P/EPS -45.31 -394.32 10.83 8.22 11.02 10.01 56.16 -
  YoY % 88.51% -3,741.00% 31.75% -25.41% 10.09% -82.18% -
  Horiz. % -80.68% -702.14% 19.28% 14.64% 19.62% 17.82% 100.00%
EY -2.21 -0.25 9.23 12.17 9.07 9.99 1.78 -
  YoY % -784.00% -102.71% -24.16% 34.18% -9.21% 461.24% -
  Horiz. % -124.16% -14.04% 518.54% 683.71% 509.55% 561.24% 100.00%
DY 0.00 0.07 0.03 0.05 0.03 0.00 0.00 -
  YoY % 0.00% 133.33% -40.00% 66.67% 0.00% 0.00% -
  Horiz. % 0.00% 233.33% 100.00% 166.67% 100.00% - -
P/NAPS 0.70 0.86 1.91 1.26 1.97 1.17 0.41 9.32%
  YoY % -18.60% -54.97% 51.59% -36.04% 68.38% 185.37% -
  Horiz. % 170.73% 209.76% 465.85% 307.32% 480.49% 285.37% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 30/05/19 30/05/18 30/05/17 27/05/16 28/05/15 29/05/14 29/05/13 -
Price 0.9700 1.3600 3.8300 1.9000 2.7600 1.2800 0.3100 -
P/RPS 0.60 0.77 1.70 0.88 1.22 0.64 0.19 21.11%
  YoY % -22.08% -54.71% 93.18% -27.87% 90.63% 236.84% -
  Horiz. % 315.79% 405.26% 894.74% 463.16% 642.11% 336.84% 100.00%
P/EPS -39.24 -377.66 11.85 8.01 11.27 9.70 42.47 -
  YoY % 89.61% -3,287.00% 47.94% -28.93% 16.19% -77.16% -
  Horiz. % -92.39% -889.24% 27.90% 18.86% 26.54% 22.84% 100.00%
EY -2.55 -0.26 8.44 12.49 8.87 10.30 2.35 -
  YoY % -880.77% -103.08% -32.43% 40.81% -13.88% 338.30% -
  Horiz. % -108.51% -11.06% 359.15% 531.49% 377.45% 438.30% 100.00%
DY 0.00 0.07 0.03 0.05 0.03 0.00 0.00 -
  YoY % 0.00% 133.33% -40.00% 66.67% 0.00% 0.00% -
  Horiz. % 0.00% 233.33% 100.00% 166.67% 100.00% - -
P/NAPS 0.61 0.82 2.09 1.23 2.01 1.13 0.31 11.94%
  YoY % -25.61% -60.77% 69.92% -38.81% 77.88% 264.52% -
  Horiz. % 196.77% 264.52% 674.19% 396.77% 648.39% 364.52% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

520  401  580 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 UCREST 0.35+0.055 
 FOCUS 0.15-0.09 
 MINDA 0.155-0.005 
 LKL 0.315-0.025 
 KEYASIC 0.15+0.01 
 RUBEREX 1.47+0.10 
 CAREPLS 2.08+0.16 
 FOCUS-PA 0.015-0.005 
 BJCORP 0.38-0.015 
 HSI-HGK 0.175-0.02 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. STEEL very underrated and possibly to FLY! The Huat Project
2. Top Glove, Hartalega, Kossan: JP Morgan Reconfirms Glove Price Targets Amid Dwindling Paper Profits of Glove Short Seller Trying to Make Sense Bursa Investments
3. Premier: Glove Supply Constraints Persist 1 Year after the Start of the Pandemic Trying to Make Sense Bursa Investments
4. A NOD FROM DELOITTE – ANOTHER INCOMING HIGH GROWTH COUNTER! Advanced Fundamental Sharings
5. Rubber Glove Exports Malaysia Statistics Trying to Make Sense Bursa Investments
6. How to avoid the coronavirus? Koon Yew Yin Koon Yew Yin's Blog
7. NOW SHOWING: THE TRILOGY OF FAST & FURIOUS SHOWS PART 9 – ALCOM GROUP BERHAD/2674 SEE_Research
8. WZ SATU (7245) ALUMINIUM DEMAND CATALYSTS THAT WILL POWER UP ITS SHARE PRICE TO FORMER GLORY (Reposted article) , Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS