Highlights

[IQGROUP] YoY Annualized Quarter Result on 2016-09-30 [#2]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 17-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 30-Sep-2016  [#2]
Profit Trend QoQ -     3.92%    YoY -     9.69%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 142,546 172,068 206,962 188,996 218,394 180,710 140,262 0.27%
  YoY % -17.16% -16.86% 9.51% -13.46% 20.85% 28.84% -
  Horiz. % 101.63% 122.68% 147.55% 134.74% 155.70% 128.84% 100.00%
PBT -446 4,912 34,124 33,286 33,344 19,120 1,266 -
  YoY % -109.08% -85.61% 2.52% -0.17% 74.39% 1,410.27% -
  Horiz. % -35.23% 387.99% 2,695.42% 2,629.23% 2,633.81% 1,510.27% 100.00%
Tax 806 -118 -6,884 -8,368 -6,156 -2,562 -942 -
  YoY % 783.05% 98.29% 17.73% -35.93% -140.28% -171.97% -
  Horiz. % -85.56% 12.53% 730.79% 888.32% 653.50% 271.97% 100.00%
NP 360 4,794 27,240 24,918 27,188 16,558 324 1.77%
  YoY % -92.49% -82.40% 9.32% -8.35% 64.20% 5,010.49% -
  Horiz. % 111.11% 1,479.63% 8,407.41% 7,690.74% 8,391.36% 5,110.49% 100.00%
NP to SH 360 4,794 27,730 25,280 27,630 16,558 324 1.77%
  YoY % -92.49% -82.71% 9.69% -8.51% 66.87% 5,010.49% -
  Horiz. % 111.11% 1,479.63% 8,558.64% 7,802.47% 8,527.78% 5,110.49% 100.00%
Tax Rate - % 2.40 % 20.17 % 25.14 % 18.46 % 13.40 % 74.41 % -
  YoY % 0.00% -88.10% -19.77% 36.19% 37.76% -81.99% -
  Horiz. % 0.00% 3.23% 27.11% 33.79% 24.81% 18.01% 100.00%
Total Cost 142,186 167,274 179,722 164,078 191,206 164,152 139,938 0.27%
  YoY % -15.00% -6.93% 9.53% -14.19% 16.48% 17.30% -
  Horiz. % 101.61% 119.53% 128.43% 117.25% 136.64% 117.30% 100.00%
Net Worth 141,725 155,809 148,767 137,444 111,990 94,350 85,263 8.83%
  YoY % -9.04% 4.73% 8.24% 22.73% 18.70% 10.66% -
  Horiz. % 166.22% 182.74% 174.48% 161.20% 131.35% 110.66% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - 88 88 70 68 - - -
  YoY % 0.00% 0.00% 25.69% 2.40% 0.00% 0.00% -
  Horiz. % 0.00% 128.71% 128.71% 102.40% 100.00% - -
Div Payout % - % 1.84 % 0.32 % 0.28 % 0.25 % - % - % -
  YoY % 0.00% 475.00% 14.29% 12.00% 0.00% 0.00% -
  Horiz. % 0.00% 736.00% 128.00% 112.00% 100.00% - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 141,725 155,809 148,767 137,444 111,990 94,350 85,263 8.83%
  YoY % -9.04% 4.73% 8.24% 22.73% 18.70% 10.66% -
  Horiz. % 166.22% 182.74% 174.48% 161.20% 131.35% 110.66% 100.00%
NOSH 88,028 88,028 88,028 87,544 85,488 85,000 85,263 0.53%
  YoY % 0.00% 0.00% 0.55% 2.40% 0.58% -0.31% -
  Horiz. % 103.24% 103.24% 103.24% 102.68% 100.26% 99.69% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 0.25 % 2.79 % 13.16 % 13.18 % 12.45 % 9.16 % 0.23 % 1.40%
  YoY % -91.04% -78.80% -0.15% 5.86% 35.92% 3,882.61% -
  Horiz. % 108.70% 1,213.04% 5,721.74% 5,730.43% 5,413.04% 3,982.61% 100.00%
ROE 0.25 % 3.08 % 18.64 % 18.39 % 24.67 % 17.55 % 0.38 % -6.74%
  YoY % -91.88% -83.48% 1.36% -25.46% 40.57% 4,518.42% -
  Horiz. % 65.79% 810.53% 4,905.26% 4,839.47% 6,492.10% 4,618.42% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 161.93 195.47 235.11 215.89 255.46 212.60 164.50 -0.26%
  YoY % -17.16% -16.86% 8.90% -15.49% 20.16% 29.24% -
  Horiz. % 98.44% 118.83% 142.92% 131.24% 155.29% 129.24% 100.00%
EPS 0.40 5.44 31.50 28.88 32.32 19.48 0.38 0.86%
  YoY % -92.65% -82.73% 9.07% -10.64% 65.91% 5,026.32% -
  Horiz. % 105.26% 1,431.58% 8,289.47% 7,600.00% 8,505.26% 5,126.32% 100.00%
DPS 0.00 0.10 0.10 0.08 0.08 0.00 0.00 -
  YoY % 0.00% 0.00% 25.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 125.00% 125.00% 100.00% 100.00% - -
NAPS 1.6100 1.7700 1.6900 1.5700 1.3100 1.1100 1.0000 8.26%
  YoY % -9.04% 4.73% 7.64% 19.85% 18.02% 11.00% -
  Horiz. % 161.00% 177.00% 169.00% 157.00% 131.00% 111.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 89,032
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 161.93 195.47 235.11 214.70 248.10 205.29 159.34 0.27%
  YoY % -17.16% -16.86% 9.51% -13.46% 20.85% 28.84% -
  Horiz. % 101.63% 122.67% 147.55% 134.74% 155.70% 128.84% 100.00%
EPS 0.40 5.44 31.50 28.72 31.39 18.81 0.37 1.31%
  YoY % -92.65% -82.73% 9.68% -8.51% 66.88% 4,983.78% -
  Horiz. % 108.11% 1,470.27% 8,513.51% 7,762.16% 8,483.78% 5,083.78% 100.00%
DPS 0.00 0.10 0.10 0.08 0.08 0.00 0.00 -
  YoY % 0.00% 0.00% 25.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 125.00% 125.00% 100.00% 100.00% - -
NAPS 1.6100 1.7700 1.6900 1.5614 1.2722 1.0718 0.9686 8.83%
  YoY % -9.04% 4.73% 8.24% 22.73% 18.70% 10.65% -
  Horiz. % 166.22% 182.74% 174.48% 161.20% 131.34% 110.65% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.4200 3.1100 2.1900 2.2400 1.9600 0.4500 0.3100 -
P/RPS 0.88 1.59 0.93 1.04 0.77 0.21 0.19 29.09%
  YoY % -44.65% 70.97% -10.58% 35.06% 266.67% 10.53% -
  Horiz. % 463.16% 836.84% 489.47% 547.37% 405.26% 110.53% 100.00%
P/EPS 347.22 57.11 6.95 7.76 6.06 2.31 81.58 27.29%
  YoY % 507.98% 721.73% -10.44% 28.05% 162.34% -97.17% -
  Horiz. % 425.62% 70.00% 8.52% 9.51% 7.43% 2.83% 100.00%
EY 0.29 1.75 14.38 12.89 16.49 43.29 1.23 -21.39%
  YoY % -83.43% -87.83% 11.56% -21.83% -61.91% 3,419.51% -
  Horiz. % 23.58% 142.28% 1,169.11% 1,047.97% 1,340.65% 3,519.51% 100.00%
DY 0.00 0.03 0.05 0.04 0.04 0.00 0.00 -
  YoY % 0.00% -40.00% 25.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 75.00% 125.00% 100.00% 100.00% - -
P/NAPS 0.88 1.76 1.30 1.43 1.50 0.41 0.31 18.98%
  YoY % -50.00% 35.38% -9.09% -4.67% 265.85% 32.26% -
  Horiz. % 283.87% 567.74% 419.35% 461.29% 483.87% 132.26% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 29/11/18 29/11/17 17/11/16 26/11/15 26/11/14 25/11/13 26/11/12 -
Price 1.2800 2.7600 2.2600 2.3100 1.7000 0.7000 0.5700 -
P/RPS 0.79 1.41 0.96 1.07 0.67 0.33 0.35 14.52%
  YoY % -43.97% 46.88% -10.28% 59.70% 103.03% -5.71% -
  Horiz. % 225.71% 402.86% 274.29% 305.71% 191.43% 94.29% 100.00%
P/EPS 312.99 50.68 7.17 8.00 5.26 3.59 150.00 13.04%
  YoY % 517.58% 606.83% -10.37% 52.09% 46.52% -97.61% -
  Horiz. % 208.66% 33.79% 4.78% 5.33% 3.51% 2.39% 100.00%
EY 0.32 1.97 13.94 12.50 19.01 27.83 0.67 -11.58%
  YoY % -83.76% -85.87% 11.52% -34.25% -31.69% 4,053.73% -
  Horiz. % 47.76% 294.03% 2,080.60% 1,865.67% 2,837.31% 4,153.73% 100.00%
DY 0.00 0.04 0.04 0.03 0.05 0.00 0.00 -
  YoY % 0.00% 0.00% 33.33% -40.00% 0.00% 0.00% -
  Horiz. % 0.00% 80.00% 80.00% 60.00% 100.00% - -
P/NAPS 0.80 1.56 1.34 1.47 1.30 0.63 0.57 5.81%
  YoY % -48.72% 16.42% -8.84% 13.08% 106.35% 10.53% -
  Horiz. % 140.35% 273.68% 235.09% 257.89% 228.07% 110.53% 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.
 


 

417  266  466  748 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.25-0.02 
 VC-PA 0.06+0.005 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 HSI-C5J 0.255+0.01 
 HSI-C5H 0.28+0.01 
 SAPNRG 0.29-0.01 
 DAYANG 0.92+0.03 
 ARMADA 0.185+0.005 
 EKOVEST 0.77-0.005 

TOP ARTICLES

1. EXFLOUSIVE EARNINGS UNVEILED WITH MAGNANIMOUS GROWTH POTENTIAL !!! Bursa Master
2. PLEASE WAKE UP. MARKET IS CRASHING!! KLCI GOING DOWN TO 1300 - 1400 Undervalued Stocks
3. How a Malaysian Fresh Grad like You can have RM 100,000 Sitting in Your Account by Retirement How a Malaysian Fresh Grad like You can have RM 100,000 Sitting in Your Account by Retirement with M
4. .....China cannot do well when it has to take anti US stand.....but what choice is left to Xi? *****
5. Dayang Enterprise Holdings - Unexpected 1Q19 Losses Kenanga Research & Investment
6. [转贴] 43岁被裁员,年薪200万:这5件事,你越早明白越好! Good Articles to Share
7. 现在进入投资还是暂时退出? 特殊信托基金投资法
8. MFLOUR - 爆发的收益利润与巨大的增长潜力! MFLOUR - 爆发的收益利润与巨大的增长潜力!
Partners & Brokers