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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 119,400 142,546 172,068 206,962 188,996 218,394 180,710 -6.67%
  YoY % -16.24% -17.16% -16.86% 9.51% -13.46% 20.85% -
  Horiz. % 66.07% 78.88% 95.22% 114.53% 104.59% 120.85% 100.00%
PBT -9,554 -446 4,912 34,124 33,286 33,344 19,120 -
  YoY % -2,042.15% -109.08% -85.61% 2.52% -0.17% 74.39% -
  Horiz. % -49.97% -2.33% 25.69% 178.47% 174.09% 174.39% 100.00%
Tax 320 806 -118 -6,884 -8,368 -6,156 -2,562 -
  YoY % -60.30% 783.05% 98.29% 17.73% -35.93% -140.28% -
  Horiz. % -12.49% -31.46% 4.61% 268.70% 326.62% 240.28% 100.00%
NP -9,234 360 4,794 27,240 24,918 27,188 16,558 -
  YoY % -2,665.00% -92.49% -82.40% 9.32% -8.35% 64.20% -
  Horiz. % -55.77% 2.17% 28.95% 164.51% 150.49% 164.20% 100.00%
NP to SH -9,234 360 4,794 27,730 25,280 27,630 16,558 -
  YoY % -2,665.00% -92.49% -82.71% 9.69% -8.51% 66.87% -
  Horiz. % -55.77% 2.17% 28.95% 167.47% 152.68% 166.87% 100.00%
Tax Rate - % - % 2.40 % 20.17 % 25.14 % 18.46 % 13.40 % -
  YoY % 0.00% 0.00% -88.10% -19.77% 36.19% 37.76% -
  Horiz. % 0.00% 0.00% 17.91% 150.52% 187.61% 137.76% 100.00%
Total Cost 128,634 142,186 167,274 179,722 164,078 191,206 164,152 -3.98%
  YoY % -9.53% -15.00% -6.93% 9.53% -14.19% 16.48% -
  Horiz. % 78.36% 86.62% 101.90% 109.49% 99.95% 116.48% 100.00%
Net Worth 134,682 141,725 155,809 148,767 137,444 111,990 94,350 6.11%
  YoY % -4.97% -9.04% 4.73% 8.24% 22.73% 18.70% -
  Horiz. % 142.75% 150.21% 165.14% 157.68% 145.67% 118.70% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - 88 88 70 68 - -
  YoY % 0.00% 0.00% 0.00% 25.69% 2.40% 0.00% -
  Horiz. % 0.00% 0.00% 128.71% 128.71% 102.40% 100.00% -
Div Payout % - % - % 1.84 % 0.32 % 0.28 % 0.25 % - % -
  YoY % 0.00% 0.00% 475.00% 14.29% 12.00% 0.00% -
  Horiz. % 0.00% 0.00% 736.00% 128.00% 112.00% 100.00% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 134,682 141,725 155,809 148,767 137,444 111,990 94,350 6.11%
  YoY % -4.97% -9.04% 4.73% 8.24% 22.73% 18.70% -
  Horiz. % 142.75% 150.21% 165.14% 157.68% 145.67% 118.70% 100.00%
NOSH 88,028 88,028 88,028 88,028 87,544 85,488 85,000 0.58%
  YoY % 0.00% 0.00% 0.00% 0.55% 2.40% 0.58% -
  Horiz. % 103.56% 103.56% 103.56% 103.56% 102.99% 100.58% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin -7.73 % 0.25 % 2.79 % 13.16 % 13.18 % 12.45 % 9.16 % -
  YoY % -3,192.00% -91.04% -78.80% -0.15% 5.86% 35.92% -
  Horiz. % -84.39% 2.73% 30.46% 143.67% 143.89% 135.92% 100.00%
ROE -6.86 % 0.25 % 3.08 % 18.64 % 18.39 % 24.67 % 17.55 % -
  YoY % -2,844.00% -91.88% -83.48% 1.36% -25.46% 40.57% -
  Horiz. % -39.09% 1.42% 17.55% 106.21% 104.79% 140.57% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 135.64 161.93 195.47 235.11 215.89 255.46 212.60 -7.21%
  YoY % -16.24% -17.16% -16.86% 8.90% -15.49% 20.16% -
  Horiz. % 63.80% 76.17% 91.94% 110.59% 101.55% 120.16% 100.00%
EPS -10.48 0.40 5.44 31.50 28.88 32.32 19.48 -
  YoY % -2,720.00% -92.65% -82.73% 9.07% -10.64% 65.91% -
  Horiz. % -53.80% 2.05% 27.93% 161.70% 148.25% 165.91% 100.00%
DPS 0.00 0.00 0.10 0.10 0.08 0.08 0.00 -
  YoY % 0.00% 0.00% 0.00% 25.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 125.00% 125.00% 100.00% 100.00% -
NAPS 1.5300 1.6100 1.7700 1.6900 1.5700 1.3100 1.1100 5.49%
  YoY % -4.97% -9.04% 4.73% 7.64% 19.85% 18.02% -
  Horiz. % 137.84% 145.05% 159.46% 152.25% 141.44% 118.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 135.64 161.93 195.47 235.11 214.70 248.10 205.29 -6.67%
  YoY % -16.24% -17.16% -16.86% 9.51% -13.46% 20.85% -
  Horiz. % 66.07% 78.88% 95.22% 114.53% 104.58% 120.85% 100.00%
EPS -10.48 0.40 5.44 31.50 28.72 31.39 18.81 -
  YoY % -2,720.00% -92.65% -82.73% 9.68% -8.51% 66.88% -
  Horiz. % -55.72% 2.13% 28.92% 167.46% 152.68% 166.88% 100.00%
DPS 0.00 0.00 0.10 0.10 0.08 0.08 0.00 -
  YoY % 0.00% 0.00% 0.00% 25.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 125.00% 125.00% 100.00% 100.00% -
NAPS 1.5300 1.6100 1.7700 1.6900 1.5614 1.2722 1.0718 6.11%
  YoY % -4.97% -9.04% 4.73% 8.24% 22.73% 18.70% -
  Horiz. % 142.75% 150.21% 165.14% 157.68% 145.68% 118.70% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.7900 1.4200 3.1100 2.1900 2.2400 1.9600 0.4500 -
P/RPS 0.58 0.88 1.59 0.93 1.04 0.77 0.21 18.44%
  YoY % -34.09% -44.65% 70.97% -10.58% 35.06% 266.67% -
  Horiz. % 276.19% 419.05% 757.14% 442.86% 495.24% 366.67% 100.00%
P/EPS -7.53 347.22 57.11 6.95 7.76 6.06 2.31 -
  YoY % -102.17% 507.98% 721.73% -10.44% 28.05% 162.34% -
  Horiz. % -325.97% 15,031.17% 2,472.29% 300.87% 335.93% 262.34% 100.00%
EY -13.28 0.29 1.75 14.38 12.89 16.49 43.29 -
  YoY % -4,679.31% -83.43% -87.83% 11.56% -21.83% -61.91% -
  Horiz. % -30.68% 0.67% 4.04% 33.22% 29.78% 38.09% 100.00%
DY 0.00 0.00 0.03 0.05 0.04 0.04 0.00 -
  YoY % 0.00% 0.00% -40.00% 25.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 75.00% 125.00% 100.00% 100.00% -
P/NAPS 0.52 0.88 1.76 1.30 1.43 1.50 0.41 4.04%
  YoY % -40.91% -50.00% 35.38% -9.09% -4.67% 265.85% -
  Horiz. % 126.83% 214.63% 429.27% 317.07% 348.78% 365.85% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 28/11/19 29/11/18 29/11/17 17/11/16 26/11/15 26/11/14 25/11/13 -
Price 0.7900 1.2800 2.7600 2.2600 2.3100 1.7000 0.7000 -
P/RPS 0.58 0.79 1.41 0.96 1.07 0.67 0.33 9.85%
  YoY % -26.58% -43.97% 46.88% -10.28% 59.70% 103.03% -
  Horiz. % 175.76% 239.39% 427.27% 290.91% 324.24% 203.03% 100.00%
P/EPS -7.53 312.99 50.68 7.17 8.00 5.26 3.59 -
  YoY % -102.41% 517.58% 606.83% -10.37% 52.09% 46.52% -
  Horiz. % -209.75% 8,718.38% 1,411.70% 199.72% 222.84% 146.52% 100.00%
EY -13.28 0.32 1.97 13.94 12.50 19.01 27.83 -
  YoY % -4,250.00% -83.76% -85.87% 11.52% -34.25% -31.69% -
  Horiz. % -47.72% 1.15% 7.08% 50.09% 44.92% 68.31% 100.00%
DY 0.00 0.00 0.04 0.04 0.03 0.05 0.00 -
  YoY % 0.00% 0.00% 0.00% 33.33% -40.00% 0.00% -
  Horiz. % 0.00% 0.00% 80.00% 80.00% 60.00% 100.00% -
P/NAPS 0.52 0.80 1.56 1.34 1.47 1.30 0.63 -3.15%
  YoY % -35.00% -48.72% 16.42% -8.84% 13.08% 106.35% -
  Horiz. % 82.54% 126.98% 247.62% 212.70% 233.33% 206.35% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

597  345  528  615 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MCT 0.20+0.01 
 KANGER 0.300.00 
 ABLEGRP 0.175+0.03 
 CME 0.1150.00 
 RSAWIT 0.31+0.035 
 HBGLOB 0.21+0.01 
 TDM 0.265+0.035 
 JTIASA 0.83+0.125 
 MTRONIC 0.08+0.01 
 EKOVEST 0.565-0.015 

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