Highlights

[IQGROUP] YoY Annualized Quarter Result on 2015-06-30 [#1]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 27-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 30-Jun-2015  [#1]
Profit Trend QoQ -     22.52%    YoY -     -13.86%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 147,268 180,972 215,624 200,132 226,960 155,304 132,152 1.82%
  YoY % -18.62% -16.07% 7.74% -11.82% 46.14% 17.52% -
  Horiz. % 111.44% 136.94% 163.16% 151.44% 171.74% 117.52% 100.00%
PBT -368 12,628 31,652 33,740 34,944 7,532 3,284 -
  YoY % -102.91% -60.10% -6.19% -3.45% 363.94% 129.35% -
  Horiz. % -11.21% 384.53% 963.82% 1,027.41% 1,064.07% 229.35% 100.00%
Tax 1,208 -2,064 -5,940 -8,640 -5,488 -1,448 -1,732 -
  YoY % 158.53% 65.25% 31.25% -57.43% -279.01% 16.40% -
  Horiz. % -69.75% 119.17% 342.96% 498.85% 316.86% 83.60% 100.00%
NP 840 10,564 25,712 25,100 29,456 6,084 1,552 -9.72%
  YoY % -92.05% -58.91% 2.44% -14.79% 384.16% 292.01% -
  Horiz. % 54.12% 680.67% 1,656.70% 1,617.27% 1,897.94% 392.01% 100.00%
NP to SH 840 10,564 26,684 25,724 29,864 6,084 1,552 -9.72%
  YoY % -92.05% -60.41% 3.73% -13.86% 390.86% 292.01% -
  Horiz. % 54.12% 680.67% 1,719.33% 1,657.47% 1,924.23% 392.01% 100.00%
Tax Rate - % 16.34 % 18.77 % 25.61 % 15.71 % 19.22 % 52.74 % -
  YoY % 0.00% -12.95% -26.71% 63.02% -18.26% -63.56% -
  Horiz. % 0.00% 30.98% 35.59% 48.56% 29.79% 36.44% 100.00%
Total Cost 146,428 170,408 189,912 175,032 197,504 149,220 130,600 1.92%
  YoY % -14.07% -10.27% 8.50% -11.38% 32.36% 14.26% -
  Horiz. % 112.12% 130.48% 145.42% 134.02% 151.23% 114.26% 100.00%
Net Worth 146,126 161,971 145,246 128,510 104,592 86,671 85,191 9.41%
  YoY % -9.78% 11.52% 13.02% 22.87% 20.68% 1.74% -
  Horiz. % 171.53% 190.13% 170.49% 150.85% 122.77% 101.74% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 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
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 146,126 161,971 145,246 128,510 104,592 86,671 85,191 9.41%
  YoY % -9.78% 11.52% 13.02% 22.87% 20.68% 1.74% -
  Horiz. % 171.53% 190.13% 170.49% 150.85% 122.77% 101.74% 100.00%
NOSH 88,028 88,028 88,028 87,422 85,034 84,972 84,347 0.71%
  YoY % 0.00% 0.00% 0.69% 2.81% 0.07% 0.74% -
  Horiz. % 104.36% 104.36% 104.36% 103.64% 100.81% 100.74% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 0.57 % 5.84 % 11.92 % 12.54 % 12.98 % 3.92 % 1.17 % -11.29%
  YoY % -90.24% -51.01% -4.94% -3.39% 231.12% 235.04% -
  Horiz. % 48.72% 499.15% 1,018.80% 1,071.79% 1,109.40% 335.04% 100.00%
ROE 0.57 % 6.52 % 18.37 % 20.02 % 28.55 % 7.02 % 1.82 % -17.59%
  YoY % -91.26% -64.51% -8.24% -29.88% 306.70% 285.71% -
  Horiz. % 31.32% 358.24% 1,009.34% 1,100.00% 1,568.68% 385.71% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 167.30 205.58 244.95 228.93 266.90 182.77 156.68 1.10%
  YoY % -18.62% -16.07% 7.00% -14.23% 46.03% 16.65% -
  Horiz. % 106.78% 131.21% 156.34% 146.11% 170.35% 116.65% 100.00%
EPS 0.96 12.00 30.32 29.44 35.12 7.16 1.84 -10.27%
  YoY % -92.00% -60.42% 2.99% -16.17% 390.50% 289.13% -
  Horiz. % 52.17% 652.17% 1,647.83% 1,600.00% 1,908.70% 389.13% 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 1.6600 1.8400 1.6500 1.4700 1.2300 1.0200 1.0100 8.63%
  YoY % -9.78% 11.52% 12.24% 19.51% 20.59% 0.99% -
  Horiz. % 164.36% 182.18% 163.37% 145.54% 121.78% 100.99% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 167.30 205.58 244.95 227.35 257.83 176.43 150.12 1.82%
  YoY % -18.62% -16.07% 7.74% -11.82% 46.14% 17.53% -
  Horiz. % 111.44% 136.94% 163.17% 151.45% 171.75% 117.53% 100.00%
EPS 0.96 12.00 30.32 29.22 33.93 6.91 1.76 -9.60%
  YoY % -92.00% -60.42% 3.76% -13.88% 391.03% 292.61% -
  Horiz. % 54.55% 681.82% 1,722.73% 1,660.23% 1,927.84% 392.61% 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 1.6600 1.8400 1.6500 1.4599 1.1882 0.9846 0.9678 9.40%
  YoY % -9.78% 11.52% 13.02% 22.87% 20.68% 1.74% -
  Horiz. % 171.52% 190.12% 170.49% 150.85% 122.77% 101.74% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 1.3000 4.2500 1.9000 2.4400 1.1500 0.3300 0.2900 -
P/RPS 0.78 2.07 0.78 1.07 0.43 0.18 0.19 26.53%
  YoY % -62.32% 165.38% -27.10% 148.84% 138.89% -5.26% -
  Horiz. % 410.53% 1,089.47% 410.53% 563.16% 226.32% 94.74% 100.00%
P/EPS 136.23 35.41 6.27 8.29 3.27 4.61 15.76 43.23%
  YoY % 284.72% 464.75% -24.37% 153.52% -29.07% -70.75% -
  Horiz. % 864.40% 224.68% 39.78% 52.60% 20.75% 29.25% 100.00%
EY 0.73 2.82 15.95 12.06 30.54 21.70 6.34 -30.24%
  YoY % -74.11% -82.32% 32.26% -60.51% 40.74% 242.27% -
  Horiz. % 11.51% 44.48% 251.58% 190.22% 481.70% 342.27% 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 0.78 2.31 1.15 1.66 0.93 0.32 0.29 17.92%
  YoY % -66.23% 100.87% -30.72% 78.49% 190.63% 10.34% -
  Horiz. % 268.97% 796.55% 396.55% 572.41% 320.69% 110.34% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/08/18 29/08/17 29/08/16 27/08/15 27/08/14 30/08/13 28/08/12 -
Price 1.6300 4.8000 1.9600 2.2000 1.2500 0.3300 0.3300 -
P/RPS 0.97 2.33 0.80 0.96 0.47 0.18 0.21 29.04%
  YoY % -58.37% 191.25% -16.67% 104.26% 161.11% -14.29% -
  Horiz. % 461.90% 1,109.52% 380.95% 457.14% 223.81% 85.71% 100.00%
P/EPS 170.82 40.00 6.47 7.48 3.56 4.61 17.93 45.57%
  YoY % 327.05% 518.24% -13.50% 110.11% -22.78% -74.29% -
  Horiz. % 952.71% 223.09% 36.08% 41.72% 19.85% 25.71% 100.00%
EY 0.59 2.50 15.47 13.38 28.10 21.70 5.58 -31.22%
  YoY % -76.40% -83.84% 15.62% -52.38% 29.49% 288.89% -
  Horiz. % 10.57% 44.80% 277.24% 239.78% 503.58% 388.89% 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 0.98 2.61 1.19 1.50 1.02 0.32 0.33 19.88%
  YoY % -62.45% 119.33% -20.67% 47.06% 218.75% -3.03% -
  Horiz. % 296.97% 790.91% 360.61% 454.55% 309.09% 96.97% 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.
 


 

339  415  512  721 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.09-0.01 
 YONGTAI 0.155+0.02 
 HSI-C7K 0.31-0.20 
 SUPERMX 1.45+0.14 
 RSAWIT 0.355+0.035 
 HSI-H8K 0.19+0.08 
 XDL 0.160.00 
 THHEAVY 0.135+0.015 
 MTOUCHE 0.16+0.02 
 KNM 0.335+0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
3. PublicInvest Research Headlines - 21 Jan 2020 PublicInvest Research
4. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
5. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
6. Gamuda - Double Happiness On The Way Kenanga Research & Investment
7. TCapital Group -【 你人生中的第一桶金是来自于哪里呢?】 TCapital Group Stock Sharing Knowledge
8. Yong Tai Berhad - Cruise Terminal In Impression City PublicInvest Research
Partners & Brokers