Highlights

[IQGROUP] YoY Annualized Quarter Result on 2014-09-30 [#2]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 26-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 30-Sep-2014  [#2]
Profit Trend QoQ -     -7.48%    YoY -     66.87%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 172,068 206,962 188,996 218,394 180,710 140,262 154,892 1.77%
  YoY % -16.86% 9.51% -13.46% 20.85% 28.84% -9.45% -
  Horiz. % 111.09% 133.62% 122.02% 141.00% 116.67% 90.55% 100.00%
PBT 4,912 34,124 33,286 33,344 19,120 1,266 10,376 -11.71%
  YoY % -85.61% 2.52% -0.17% 74.39% 1,410.27% -87.80% -
  Horiz. % 47.34% 328.87% 320.80% 321.36% 184.27% 12.20% 100.00%
Tax -118 -6,884 -8,368 -6,156 -2,562 -942 -1,118 -31.23%
  YoY % 98.29% 17.73% -35.93% -140.28% -171.97% 15.74% -
  Horiz. % 10.55% 615.74% 748.48% 550.63% 229.16% 84.26% 100.00%
NP 4,794 27,240 24,918 27,188 16,558 324 9,258 -10.38%
  YoY % -82.40% 9.32% -8.35% 64.20% 5,010.49% -96.50% -
  Horiz. % 51.78% 294.23% 269.15% 293.67% 178.85% 3.50% 100.00%
NP to SH 4,794 27,730 25,280 27,630 16,558 324 9,258 -10.38%
  YoY % -82.71% 9.69% -8.51% 66.87% 5,010.49% -96.50% -
  Horiz. % 51.78% 299.52% 273.06% 298.44% 178.85% 3.50% 100.00%
Tax Rate 2.40 % 20.17 % 25.14 % 18.46 % 13.40 % 74.41 % 10.77 % -22.12%
  YoY % -88.10% -19.77% 36.19% 37.76% -81.99% 590.90% -
  Horiz. % 22.28% 187.28% 233.43% 171.40% 124.42% 690.90% 100.00%
Total Cost 167,274 179,722 164,078 191,206 164,152 139,938 145,634 2.33%
  YoY % -6.93% 9.53% -14.19% 16.48% 17.30% -3.91% -
  Horiz. % 114.86% 123.41% 112.66% 131.29% 112.72% 96.09% 100.00%
Net Worth 155,809 148,767 137,444 111,990 94,350 85,263 86,634 10.27%
  YoY % 4.73% 8.24% 22.73% 18.70% 10.66% -1.58% -
  Horiz. % 179.85% 171.72% 158.65% 129.27% 108.91% 98.42% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 88 88 70 68 - - - -
  YoY % 0.00% 25.69% 2.40% 0.00% 0.00% 0.00% -
  Horiz. % 128.71% 128.71% 102.40% 100.00% - - -
Div Payout % 1.84 % 0.32 % 0.28 % 0.25 % - % - % - % -
  YoY % 475.00% 14.29% 12.00% 0.00% 0.00% 0.00% -
  Horiz. % 736.00% 128.00% 112.00% 100.00% - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 155,809 148,767 137,444 111,990 94,350 85,263 86,634 10.27%
  YoY % 4.73% 8.24% 22.73% 18.70% 10.66% -1.58% -
  Horiz. % 179.85% 171.72% 158.65% 129.27% 108.91% 98.42% 100.00%
NOSH 88,028 88,028 87,544 85,488 85,000 85,263 84,935 0.60%
  YoY % 0.00% 0.55% 2.40% 0.58% -0.31% 0.39% -
  Horiz. % 103.64% 103.64% 103.07% 100.65% 100.08% 100.39% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 2.79 % 13.16 % 13.18 % 12.45 % 9.16 % 0.23 % 5.98 % -11.92%
  YoY % -78.80% -0.15% 5.86% 35.92% 3,882.61% -96.15% -
  Horiz. % 46.66% 220.07% 220.40% 208.19% 153.18% 3.85% 100.00%
ROE 3.08 % 18.64 % 18.39 % 24.67 % 17.55 % 0.38 % 10.69 % -18.71%
  YoY % -83.48% 1.36% -25.46% 40.57% 4,518.42% -96.45% -
  Horiz. % 28.81% 174.37% 172.03% 230.78% 164.17% 3.55% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 195.47 235.11 215.89 255.46 212.60 164.50 182.36 1.16%
  YoY % -16.86% 8.90% -15.49% 20.16% 29.24% -9.79% -
  Horiz. % 107.19% 128.93% 118.39% 140.09% 116.58% 90.21% 100.00%
EPS 5.44 31.50 28.88 32.32 19.48 0.38 10.90 -10.93%
  YoY % -82.73% 9.07% -10.64% 65.91% 5,026.32% -96.51% -
  Horiz. % 49.91% 288.99% 264.95% 296.51% 178.72% 3.49% 100.00%
DPS 0.10 0.10 0.08 0.08 0.00 0.00 0.00 -
  YoY % 0.00% 25.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 125.00% 125.00% 100.00% 100.00% - - -
NAPS 1.7700 1.6900 1.5700 1.3100 1.1100 1.0000 1.0200 9.61%
  YoY % 4.73% 7.64% 19.85% 18.02% 11.00% -1.96% -
  Horiz. % 173.53% 165.69% 153.92% 128.43% 108.82% 98.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 195.47 235.11 214.70 248.10 205.29 159.34 175.96 1.77%
  YoY % -16.86% 9.51% -13.46% 20.85% 28.84% -9.45% -
  Horiz. % 111.09% 133.62% 122.02% 141.00% 116.67% 90.55% 100.00%
EPS 5.44 31.50 28.72 31.39 18.81 0.37 10.52 -10.40%
  YoY % -82.73% 9.68% -8.51% 66.88% 4,983.78% -96.48% -
  Horiz. % 51.71% 299.43% 273.00% 298.38% 178.80% 3.52% 100.00%
DPS 0.10 0.10 0.08 0.08 0.00 0.00 0.00 -
  YoY % 0.00% 25.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 125.00% 125.00% 100.00% 100.00% - - -
NAPS 1.7700 1.6900 1.5614 1.2722 1.0718 0.9686 0.9842 10.27%
  YoY % 4.73% 8.24% 22.73% 18.70% 10.65% -1.59% -
  Horiz. % 179.84% 171.71% 158.65% 129.26% 108.90% 98.41% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 3.1100 2.1900 2.2400 1.9600 0.4500 0.3100 0.2800 -
P/RPS 1.59 0.93 1.04 0.77 0.21 0.19 0.15 48.16%
  YoY % 70.97% -10.58% 35.06% 266.67% 10.53% 26.67% -
  Horiz. % 1,060.00% 620.00% 693.33% 513.33% 140.00% 126.67% 100.00%
P/EPS 57.11 6.95 7.76 6.06 2.31 81.58 2.57 67.59%
  YoY % 721.73% -10.44% 28.05% 162.34% -97.17% 3,074.32% -
  Horiz. % 2,222.18% 270.43% 301.95% 235.80% 89.88% 3,174.32% 100.00%
EY 1.75 14.38 12.89 16.49 43.29 1.23 38.93 -40.34%
  YoY % -87.83% 11.56% -21.83% -61.91% 3,419.51% -96.84% -
  Horiz. % 4.50% 36.94% 33.11% 42.36% 111.20% 3.16% 100.00%
DY 0.03 0.05 0.04 0.04 0.00 0.00 0.00 -
  YoY % -40.00% 25.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 75.00% 125.00% 100.00% 100.00% - - -
P/NAPS 1.76 1.30 1.43 1.50 0.41 0.31 0.27 36.64%
  YoY % 35.38% -9.09% -4.67% 265.85% 32.26% 14.81% -
  Horiz. % 651.85% 481.48% 529.63% 555.56% 151.85% 114.81% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/11/17 17/11/16 26/11/15 26/11/14 25/11/13 26/11/12 24/11/11 -
Price 2.7600 2.2600 2.3100 1.7000 0.7000 0.5700 0.2800 -
P/RPS 1.41 0.96 1.07 0.67 0.33 0.35 0.15 45.22%
  YoY % 46.88% -10.28% 59.70% 103.03% -5.71% 133.33% -
  Horiz. % 940.00% 640.00% 713.33% 446.67% 220.00% 233.33% 100.00%
P/EPS 50.68 7.17 8.00 5.26 3.59 150.00 2.57 64.29%
  YoY % 606.83% -10.37% 52.09% 46.52% -97.61% 5,736.58% -
  Horiz. % 1,971.98% 278.99% 311.28% 204.67% 139.69% 5,836.58% 100.00%
EY 1.97 13.94 12.50 19.01 27.83 0.67 38.93 -39.15%
  YoY % -85.87% 11.52% -34.25% -31.69% 4,053.73% -98.28% -
  Horiz. % 5.06% 35.81% 32.11% 48.83% 71.49% 1.72% 100.00%
DY 0.04 0.04 0.03 0.05 0.00 0.00 0.00 -
  YoY % 0.00% 33.33% -40.00% 0.00% 0.00% 0.00% -
  Horiz. % 80.00% 80.00% 60.00% 100.00% - - -
P/NAPS 1.56 1.34 1.47 1.30 0.63 0.57 0.27 33.92%
  YoY % 16.42% -8.84% 13.08% 106.35% 10.53% 111.11% -
  Horiz. % 577.78% 496.30% 544.44% 481.48% 233.33% 211.11% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

574  435  584  558 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PA 0.20+0.015 
 IRIS 0.395+0.025 
 PA-WB 0.14+0.03 
 AT 0.170.00 
 VIVOCOM 0.965+0.13 
 DNEX 0.285+0.005 
 JAKS 0.69+0.015 
 SCIB 2.99+0.45 
 KSTAR 0.115-0.03 
 DNEX-WD 0.055-0.005 

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