Highlights

[IQGROUP] YoY Annualized Quarter Result on 2012-09-30 [#2]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 26-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 30-Sep-2012  [#2]
Profit Trend QoQ -     -79.12%    YoY -     -96.50%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 188,996 218,394 180,710 140,262 154,892 144,752 122,682 7.46%
  YoY % -13.46% 20.85% 28.84% -9.45% 7.01% 17.99% -
  Horiz. % 154.05% 178.02% 147.30% 114.33% 126.25% 117.99% 100.00%
PBT 33,286 33,344 19,120 1,266 10,376 -12,386 818 85.41%
  YoY % -0.17% 74.39% 1,410.27% -87.80% 183.77% -1,614.18% -
  Horiz. % 4,069.19% 4,076.28% 2,337.41% 154.77% 1,268.46% -1,514.18% 100.00%
Tax -8,368 -6,156 -2,562 -942 -1,118 730 -752 49.39%
  YoY % -35.93% -140.28% -171.97% 15.74% -253.15% 197.07% -
  Horiz. % 1,112.77% 818.62% 340.69% 125.27% 148.67% -97.07% 100.00%
NP 24,918 27,188 16,558 324 9,258 -11,656 66 168.72%
  YoY % -8.35% 64.20% 5,010.49% -96.50% 179.43% -17,760.61% -
  Horiz. % 37,754.54% 41,193.94% 25,087.88% 490.91% 14,027.27% -17,660.61% 100.00%
NP to SH 25,280 27,630 16,558 324 9,258 -11,656 66 169.37%
  YoY % -8.51% 66.87% 5,010.49% -96.50% 179.43% -17,760.61% -
  Horiz. % 38,303.03% 41,863.64% 25,087.88% 490.91% 14,027.27% -17,660.61% 100.00%
Tax Rate 25.14 % 18.46 % 13.40 % 74.41 % 10.77 % - % 91.93 % -19.43%
  YoY % 36.19% 37.76% -81.99% 590.90% 0.00% 0.00% -
  Horiz. % 27.35% 20.08% 14.58% 80.94% 11.72% 0.00% 100.00%
Total Cost 164,078 191,206 164,152 139,938 145,634 156,408 122,616 4.97%
  YoY % -14.19% 16.48% 17.30% -3.91% -6.89% 27.56% -
  Horiz. % 133.81% 155.94% 133.87% 114.13% 118.77% 127.56% 100.00%
Net Worth 137,444 111,990 94,350 85,263 86,634 90,053 106,424 4.35%
  YoY % 22.73% 18.70% 10.66% -1.58% -3.80% -15.38% -
  Horiz. % 129.15% 105.23% 88.65% 80.12% 81.40% 84.62% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 70 68 - - - - - -
  YoY % 2.40% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 102.40% 100.00% - - - - -
Div Payout % 0.28 % 0.25 % - % - % - % - % - % -
  YoY % 12.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 112.00% 100.00% - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 137,444 111,990 94,350 85,263 86,634 90,053 106,424 4.35%
  YoY % 22.73% 18.70% 10.66% -1.58% -3.80% -15.38% -
  Horiz. % 129.15% 105.23% 88.65% 80.12% 81.40% 84.62% 100.00%
NOSH 87,544 85,488 85,000 85,263 84,935 84,956 82,500 0.99%
  YoY % 2.40% 0.58% -0.31% 0.39% -0.02% 2.98% -
  Horiz. % 106.11% 103.62% 103.03% 103.35% 102.95% 102.98% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 13.18 % 12.45 % 9.16 % 0.23 % 5.98 % -8.05 % 0.05 % 153.11%
  YoY % 5.86% 35.92% 3,882.61% -96.15% 174.29% -16,200.00% -
  Horiz. % 26,360.00% 24,900.00% 18,320.00% 460.00% 11,960.00% -16,100.00% 100.00%
ROE 18.39 % 24.67 % 17.55 % 0.38 % 10.69 % -12.94 % 0.06 % 159.55%
  YoY % -25.46% 40.57% 4,518.42% -96.45% 182.61% -21,666.67% -
  Horiz. % 30,650.00% 41,116.67% 29,250.00% 633.33% 17,816.67% -21,566.67% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 215.89 255.46 212.60 164.50 182.36 170.38 148.71 6.41%
  YoY % -15.49% 20.16% 29.24% -9.79% 7.03% 14.57% -
  Horiz. % 145.18% 171.78% 142.96% 110.62% 122.63% 114.57% 100.00%
EPS 28.88 32.32 19.48 0.38 10.90 -13.72 0.08 166.72%
  YoY % -10.64% 65.91% 5,026.32% -96.51% 179.45% -17,250.00% -
  Horiz. % 36,100.00% 40,400.00% 24,350.00% 475.00% 13,625.00% -17,150.00% 100.00%
DPS 0.08 0.08 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% - - - - -
NAPS 1.5700 1.3100 1.1100 1.0000 1.0200 1.0600 1.2900 3.33%
  YoY % 19.85% 18.02% 11.00% -1.96% -3.77% -17.83% -
  Horiz. % 121.71% 101.55% 86.05% 77.52% 79.07% 82.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 214.70 248.10 205.29 159.34 175.96 164.44 139.37 7.46%
  YoY % -13.46% 20.85% 28.84% -9.45% 7.01% 17.99% -
  Horiz. % 154.05% 178.02% 147.30% 114.33% 126.25% 117.99% 100.00%
EPS 28.72 31.39 18.81 0.37 10.52 -13.24 0.07 172.47%
  YoY % -8.51% 66.88% 4,983.78% -96.48% 179.46% -19,014.29% -
  Horiz. % 41,028.57% 44,842.86% 26,871.43% 528.57% 15,028.57% -18,914.29% 100.00%
DPS 0.08 0.08 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% - - - - -
NAPS 1.5614 1.2722 1.0718 0.9686 0.9842 1.0230 1.2090 4.35%
  YoY % 22.73% 18.70% 10.65% -1.59% -3.79% -15.38% -
  Horiz. % 129.15% 105.23% 88.65% 80.12% 81.41% 84.62% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 2.2400 1.9600 0.4500 0.3100 0.2800 0.6000 0.7000 -
P/RPS 1.04 0.77 0.21 0.19 0.15 0.35 0.47 14.15%
  YoY % 35.06% 266.67% 10.53% 26.67% -57.14% -25.53% -
  Horiz. % 221.28% 163.83% 44.68% 40.43% 31.91% 74.47% 100.00%
P/EPS 7.76 6.06 2.31 81.58 2.57 -4.37 875.00 -54.49%
  YoY % 28.05% 162.34% -97.17% 3,074.32% 158.81% -100.50% -
  Horiz. % 0.89% 0.69% 0.26% 9.32% 0.29% -0.50% 100.00%
EY 12.89 16.49 43.29 1.23 38.93 -22.87 0.11 121.13%
  YoY % -21.83% -61.91% 3,419.51% -96.84% 270.22% -20,890.91% -
  Horiz. % 11,718.18% 14,990.91% 39,354.55% 1,118.18% 35,390.91% -20,790.91% 100.00%
DY 0.04 0.04 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% - - - - -
P/NAPS 1.43 1.50 0.41 0.31 0.27 0.57 0.54 17.61%
  YoY % -4.67% 265.85% 32.26% 14.81% -52.63% 5.56% -
  Horiz. % 264.81% 277.78% 75.93% 57.41% 50.00% 105.56% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 26/11/14 25/11/13 26/11/12 24/11/11 29/11/10 26/11/09 -
Price 2.3100 1.7000 0.7000 0.5700 0.2800 0.4600 0.8000 -
P/RPS 1.07 0.67 0.33 0.35 0.15 0.27 0.54 12.07%
  YoY % 59.70% 103.03% -5.71% 133.33% -44.44% -50.00% -
  Horiz. % 198.15% 124.07% 61.11% 64.81% 27.78% 50.00% 100.00%
P/EPS 8.00 5.26 3.59 150.00 2.57 -3.35 1,000.00 -55.26%
  YoY % 52.09% 46.52% -97.61% 5,736.58% 176.72% -100.33% -
  Horiz. % 0.80% 0.53% 0.36% 15.00% 0.26% -0.33% 100.00%
EY 12.50 19.01 27.83 0.67 38.93 -29.83 0.10 123.52%
  YoY % -34.25% -31.69% 4,053.73% -98.28% 230.51% -29,930.00% -
  Horiz. % 12,500.00% 19,010.00% 27,830.00% 670.00% 38,930.00% -29,830.00% 100.00%
DY 0.03 0.05 0.00 0.00 0.00 0.00 0.00 -
  YoY % -40.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 60.00% 100.00% - - - - -
P/NAPS 1.47 1.30 0.63 0.57 0.27 0.43 0.62 15.47%
  YoY % 13.08% 106.35% 10.53% 111.11% -37.21% -30.65% -
  Horiz. % 237.10% 209.68% 101.61% 91.94% 43.55% 69.35% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

793  394  531  415 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.295+0.125 
 SAPNRG 0.12+0.005 
 BINTAI 1.14+0.295 
 TOPBLDS 0.13+0.045 
 KANGER 0.175+0.005 
 ARMADA 0.355+0.035 
 KNM 0.21+0.005 
 TRIVE 0.0150.00 
 AT 0.185-0.01 
 AGES 0.145+0.02 

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!
PARTNERS & BROKERS