Highlights

[IQGROUP] YoY Annualized Quarter Result on 2014-06-30 [#1]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 27-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 30-Jun-2014  [#1]
Profit Trend QoQ -     166.26%    YoY -     390.86%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 180,972 215,624 200,132 226,960 155,304 132,152 145,548 3.69%
  YoY % -16.07% 7.74% -11.82% 46.14% 17.52% -9.20% -
  Horiz. % 124.34% 148.15% 137.50% 155.93% 106.70% 90.80% 100.00%
PBT 12,628 31,652 33,740 34,944 7,532 3,284 960 53.58%
  YoY % -60.10% -6.19% -3.45% 363.94% 129.35% 242.08% -
  Horiz. % 1,315.42% 3,297.08% 3,514.58% 3,640.00% 784.58% 342.08% 100.00%
Tax -2,064 -5,940 -8,640 -5,488 -1,448 -1,732 788 -
  YoY % 65.25% 31.25% -57.43% -279.01% 16.40% -319.80% -
  Horiz. % -261.93% -753.81% -1,096.45% -696.45% -183.76% -219.80% 100.00%
NP 10,564 25,712 25,100 29,456 6,084 1,552 1,748 34.93%
  YoY % -58.91% 2.44% -14.79% 384.16% 292.01% -11.21% -
  Horiz. % 604.35% 1,470.94% 1,435.93% 1,685.13% 348.05% 88.79% 100.00%
NP to SH 10,564 26,684 25,724 29,864 6,084 1,552 1,748 34.93%
  YoY % -60.41% 3.73% -13.86% 390.86% 292.01% -11.21% -
  Horiz. % 604.35% 1,526.54% 1,471.62% 1,708.47% 348.05% 88.79% 100.00%
Tax Rate 16.34 % 18.77 % 25.61 % 15.71 % 19.22 % 52.74 % -82.08 % -
  YoY % -12.95% -26.71% 63.02% -18.26% -63.56% 164.25% -
  Horiz. % -19.91% -22.87% -31.20% -19.14% -23.42% -64.25% 100.00%
Total Cost 170,408 189,912 175,032 197,504 149,220 130,600 143,800 2.87%
  YoY % -10.27% 8.50% -11.38% 32.36% 14.26% -9.18% -
  Horiz. % 118.50% 132.07% 121.72% 137.35% 103.77% 90.82% 100.00%
Net Worth 161,971 145,246 128,510 104,592 86,671 85,191 82,258 11.94%
  YoY % 11.52% 13.02% 22.87% 20.68% 1.74% 3.56% -
  Horiz. % 196.90% 176.57% 156.23% 127.15% 105.36% 103.56% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 161,971 145,246 128,510 104,592 86,671 85,191 82,258 11.94%
  YoY % 11.52% 13.02% 22.87% 20.68% 1.74% 3.56% -
  Horiz. % 196.90% 176.57% 156.23% 127.15% 105.36% 103.56% 100.00%
NOSH 88,028 88,028 87,422 85,034 84,972 84,347 85,686 0.45%
  YoY % 0.00% 0.69% 2.81% 0.07% 0.74% -1.56% -
  Horiz. % 102.73% 102.73% 102.03% 99.24% 99.17% 98.44% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 5.84 % 11.92 % 12.54 % 12.98 % 3.92 % 1.17 % 1.20 % 30.15%
  YoY % -51.01% -4.94% -3.39% 231.12% 235.04% -2.50% -
  Horiz. % 486.67% 993.33% 1,045.00% 1,081.67% 326.67% 97.50% 100.00%
ROE 6.52 % 18.37 % 20.02 % 28.55 % 7.02 % 1.82 % 2.13 % 20.48%
  YoY % -64.51% -8.24% -29.88% 306.70% 285.71% -14.55% -
  Horiz. % 306.10% 862.44% 939.91% 1,340.38% 329.58% 85.45% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 205.58 244.95 228.93 266.90 182.77 156.68 169.86 3.23%
  YoY % -16.07% 7.00% -14.23% 46.03% 16.65% -7.76% -
  Horiz. % 121.03% 144.21% 134.78% 157.13% 107.60% 92.24% 100.00%
EPS 12.00 30.32 29.44 35.12 7.16 1.84 2.04 34.32%
  YoY % -60.42% 2.99% -16.17% 390.50% 289.13% -9.80% -
  Horiz. % 588.24% 1,486.27% 1,443.14% 1,721.57% 350.98% 90.20% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.8400 1.6500 1.4700 1.2300 1.0200 1.0100 0.9600 11.44%
  YoY % 11.52% 12.24% 19.51% 20.59% 0.99% 5.21% -
  Horiz. % 191.67% 171.88% 153.13% 128.12% 106.25% 105.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 205.58 244.95 227.35 257.83 176.43 150.12 165.34 3.69%
  YoY % -16.07% 7.74% -11.82% 46.14% 17.53% -9.21% -
  Horiz. % 124.34% 148.15% 137.50% 155.94% 106.71% 90.79% 100.00%
EPS 12.00 30.32 29.22 33.93 6.91 1.76 1.99 34.88%
  YoY % -60.42% 3.76% -13.88% 391.03% 292.61% -11.56% -
  Horiz. % 603.02% 1,523.62% 1,468.34% 1,705.03% 347.24% 88.44% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.8400 1.6500 1.4599 1.1882 0.9846 0.9678 0.9345 11.94%
  YoY % 11.52% 13.02% 22.87% 20.68% 1.74% 3.56% -
  Horiz. % 196.90% 176.57% 156.22% 127.15% 105.36% 103.56% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 4.2500 1.9000 2.4400 1.1500 0.3300 0.2900 0.3400 -
P/RPS 2.07 0.78 1.07 0.43 0.18 0.19 0.20 47.57%
  YoY % 165.38% -27.10% 148.84% 138.89% -5.26% -5.00% -
  Horiz. % 1,035.00% 390.00% 535.00% 215.00% 90.00% 95.00% 100.00%
P/EPS 35.41 6.27 8.29 3.27 4.61 15.76 16.67 13.37%
  YoY % 464.75% -24.37% 153.52% -29.07% -70.75% -5.46% -
  Horiz. % 212.42% 37.61% 49.73% 19.62% 27.65% 94.54% 100.00%
EY 2.82 15.95 12.06 30.54 21.70 6.34 6.00 -11.81%
  YoY % -82.32% 32.26% -60.51% 40.74% 242.27% 5.67% -
  Horiz. % 47.00% 265.83% 201.00% 509.00% 361.67% 105.67% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 2.31 1.15 1.66 0.93 0.32 0.29 0.35 36.92%
  YoY % 100.87% -30.72% 78.49% 190.63% 10.34% -17.14% -
  Horiz. % 660.00% 328.57% 474.29% 265.71% 91.43% 82.86% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/08/17 29/08/16 27/08/15 27/08/14 30/08/13 28/08/12 26/08/11 -
Price 4.8000 1.9600 2.2000 1.2500 0.3300 0.3300 0.3000 -
P/RPS 2.33 0.80 0.96 0.47 0.18 0.21 0.18 53.17%
  YoY % 191.25% -16.67% 104.26% 161.11% -14.29% 16.67% -
  Horiz. % 1,294.44% 444.44% 533.33% 261.11% 100.00% 116.67% 100.00%
P/EPS 40.00 6.47 7.48 3.56 4.61 17.93 14.71 18.12%
  YoY % 518.24% -13.50% 110.11% -22.78% -74.29% 21.89% -
  Horiz. % 271.92% 43.98% 50.85% 24.20% 31.34% 121.89% 100.00%
EY 2.50 15.47 13.38 28.10 21.70 5.58 6.80 -15.35%
  YoY % -83.84% 15.62% -52.38% 29.49% 288.89% -17.94% -
  Horiz. % 36.76% 227.50% 196.76% 413.24% 319.12% 82.06% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 2.61 1.19 1.50 1.02 0.32 0.33 0.31 42.58%
  YoY % 119.33% -20.67% 47.06% 218.75% -3.03% 6.45% -
  Horiz. % 841.94% 383.87% 483.87% 329.03% 103.23% 106.45% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers