Highlights

[IQGROUP] YoY Annualized Quarter Result on 2017-09-30 [#2]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 29-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 30-Sep-2017  [#2]
Profit Trend QoQ -     -54.62%    YoY -     -82.71%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 137,946 119,400 142,546 172,068 206,962 188,996 218,394 -7.37%
  YoY % 15.53% -16.24% -17.16% -16.86% 9.51% -13.46% -
  Horiz. % 63.16% 54.67% 65.27% 78.79% 94.77% 86.54% 100.00%
PBT 6,066 -9,554 -446 4,912 34,124 33,286 33,344 -24.71%
  YoY % 163.49% -2,042.15% -109.08% -85.61% 2.52% -0.17% -
  Horiz. % 18.19% -28.65% -1.34% 14.73% 102.34% 99.83% 100.00%
Tax -1,818 320 806 -118 -6,884 -8,368 -6,156 -18.38%
  YoY % -668.12% -60.30% 783.05% 98.29% 17.73% -35.93% -
  Horiz. % 29.53% -5.20% -13.09% 1.92% 111.83% 135.93% 100.00%
NP 4,248 -9,234 360 4,794 27,240 24,918 27,188 -26.59%
  YoY % 146.00% -2,665.00% -92.49% -82.40% 9.32% -8.35% -
  Horiz. % 15.62% -33.96% 1.32% 17.63% 100.19% 91.65% 100.00%
NP to SH 4,248 -9,234 360 4,794 27,730 25,280 27,630 -26.79%
  YoY % 146.00% -2,665.00% -92.49% -82.71% 9.69% -8.51% -
  Horiz. % 15.37% -33.42% 1.30% 17.35% 100.36% 91.49% 100.00%
Tax Rate 29.97 % - % - % 2.40 % 20.17 % 25.14 % 18.46 % 8.40%
  YoY % 0.00% 0.00% 0.00% -88.10% -19.77% 36.19% -
  Horiz. % 162.35% 0.00% 0.00% 13.00% 109.26% 136.19% 100.00%
Total Cost 133,698 128,634 142,186 167,274 179,722 164,078 191,206 -5.78%
  YoY % 3.94% -9.53% -15.00% -6.93% 9.53% -14.19% -
  Horiz. % 69.92% 67.28% 74.36% 87.48% 93.99% 85.81% 100.00%
Net Worth 124,119 134,682 141,725 155,809 148,767 137,444 111,990 1.73%
  YoY % -7.84% -4.97% -9.04% 4.73% 8.24% 22.73% -
  Horiz. % 110.83% 120.26% 126.55% 139.13% 132.84% 122.73% 100.00%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - 88 88 70 68 -
  YoY % 0.00% 0.00% 0.00% 0.00% 25.69% 2.40% -
  Horiz. % 0.00% 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% 0.00% 475.00% 14.29% 12.00% -
  Horiz. % 0.00% 0.00% 0.00% 736.00% 128.00% 112.00% 100.00%
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 124,119 134,682 141,725 155,809 148,767 137,444 111,990 1.73%
  YoY % -7.84% -4.97% -9.04% 4.73% 8.24% 22.73% -
  Horiz. % 110.83% 120.26% 126.55% 139.13% 132.84% 122.73% 100.00%
NOSH 88,028 88,028 88,028 88,028 88,028 87,544 85,488 0.49%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.55% 2.40% -
  Horiz. % 102.97% 102.97% 102.97% 102.97% 102.97% 102.40% 100.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 3.08 % -7.73 % 0.25 % 2.79 % 13.16 % 13.18 % 12.45 % -20.75%
  YoY % 139.84% -3,192.00% -91.04% -78.80% -0.15% 5.86% -
  Horiz. % 24.74% -62.09% 2.01% 22.41% 105.70% 105.86% 100.00%
ROE 3.42 % -6.86 % 0.25 % 3.08 % 18.64 % 18.39 % 24.67 % -28.04%
  YoY % 149.85% -2,844.00% -91.88% -83.48% 1.36% -25.46% -
  Horiz. % 13.86% -27.81% 1.01% 12.48% 75.56% 74.54% 100.00%
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 156.71 135.64 161.93 195.47 235.11 215.89 255.46 -7.81%
  YoY % 15.53% -16.24% -17.16% -16.86% 8.90% -15.49% -
  Horiz. % 61.34% 53.10% 63.39% 76.52% 92.03% 84.51% 100.00%
EPS 4.82 -10.48 0.40 5.44 31.50 28.88 32.32 -27.16%
  YoY % 145.99% -2,720.00% -92.65% -82.73% 9.07% -10.64% -
  Horiz. % 14.91% -32.43% 1.24% 16.83% 97.46% 89.36% 100.00%
DPS 0.00 0.00 0.00 0.10 0.10 0.08 0.08 -
  YoY % 0.00% 0.00% 0.00% 0.00% 25.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 125.00% 125.00% 100.00% 100.00%
NAPS 1.4100 1.5300 1.6100 1.7700 1.6900 1.5700 1.3100 1.23%
  YoY % -7.84% -4.97% -9.04% 4.73% 7.64% 19.85% -
  Horiz. % 107.63% 116.79% 122.90% 135.11% 129.01% 119.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 156.71 135.64 161.93 195.47 235.11 214.70 248.10 -7.36%
  YoY % 15.53% -16.24% -17.16% -16.86% 9.51% -13.46% -
  Horiz. % 63.16% 54.67% 65.27% 78.79% 94.76% 86.54% 100.00%
EPS 4.82 -10.48 0.40 5.44 31.50 28.72 31.39 -26.80%
  YoY % 145.99% -2,720.00% -92.65% -82.73% 9.68% -8.51% -
  Horiz. % 15.36% -33.39% 1.27% 17.33% 100.35% 91.49% 100.00%
DPS 0.00 0.00 0.00 0.10 0.10 0.08 0.08 -
  YoY % 0.00% 0.00% 0.00% 0.00% 25.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 125.00% 125.00% 100.00% 100.00%
NAPS 1.4100 1.5300 1.6100 1.7700 1.6900 1.5614 1.2722 1.73%
  YoY % -7.84% -4.97% -9.04% 4.73% 8.24% 22.73% -
  Horiz. % 110.83% 120.26% 126.55% 139.13% 132.84% 122.73% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.8200 0.7900 1.4200 3.1100 2.1900 2.2400 1.9600 -
P/RPS 0.52 0.58 0.88 1.59 0.93 1.04 0.77 -6.33%
  YoY % -10.34% -34.09% -44.65% 70.97% -10.58% 35.06% -
  Horiz. % 67.53% 75.32% 114.29% 206.49% 120.78% 135.06% 100.00%
P/EPS 16.99 -7.53 347.22 57.11 6.95 7.76 6.06 18.73%
  YoY % 325.63% -102.17% 507.98% 721.73% -10.44% 28.05% -
  Horiz. % 280.36% -124.26% 5,729.70% 942.41% 114.69% 128.05% 100.00%
EY 5.89 -13.28 0.29 1.75 14.38 12.89 16.49 -15.75%
  YoY % 144.35% -4,679.31% -83.43% -87.83% 11.56% -21.83% -
  Horiz. % 35.72% -80.53% 1.76% 10.61% 87.20% 78.17% 100.00%
DY 0.00 0.00 0.00 0.03 0.05 0.04 0.04 -
  YoY % 0.00% 0.00% 0.00% -40.00% 25.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 75.00% 125.00% 100.00% 100.00%
P/NAPS 0.58 0.52 0.88 1.76 1.30 1.43 1.50 -14.63%
  YoY % 11.54% -40.91% -50.00% 35.38% -9.09% -4.67% -
  Horiz. % 38.67% 34.67% 58.67% 117.33% 86.67% 95.33% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 26/11/20 28/11/19 29/11/18 29/11/17 17/11/16 26/11/15 26/11/14 -
Price 1.3000 0.7900 1.2800 2.7600 2.2600 2.3100 1.7000 -
P/RPS 0.83 0.58 0.79 1.41 0.96 1.07 0.67 3.63%
  YoY % 43.10% -26.58% -43.97% 46.88% -10.28% 59.70% -
  Horiz. % 123.88% 86.57% 117.91% 210.45% 143.28% 159.70% 100.00%
P/EPS 26.94 -7.53 312.99 50.68 7.17 8.00 5.26 31.26%
  YoY % 457.77% -102.41% 517.58% 606.83% -10.37% 52.09% -
  Horiz. % 512.17% -143.16% 5,950.38% 963.50% 136.31% 152.09% 100.00%
EY 3.71 -13.28 0.32 1.97 13.94 12.50 19.01 -23.82%
  YoY % 127.94% -4,250.00% -83.76% -85.87% 11.52% -34.25% -
  Horiz. % 19.52% -69.86% 1.68% 10.36% 73.33% 65.75% 100.00%
DY 0.00 0.00 0.00 0.04 0.04 0.03 0.05 -
  YoY % 0.00% 0.00% 0.00% 0.00% 33.33% -40.00% -
  Horiz. % 0.00% 0.00% 0.00% 80.00% 80.00% 60.00% 100.00%
P/NAPS 0.92 0.52 0.80 1.56 1.34 1.47 1.30 -5.59%
  YoY % 76.92% -35.00% -48.72% 16.42% -8.84% 13.08% -
  Horiz. % 70.77% 40.00% 61.54% 120.00% 103.08% 113.08% 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
 
 

390  289  627  1209 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MMAG 0.185-0.005 
 EURO 1.06-0.15 
 VSOLAR 0.02+0.005 
 SERBADK 0.630.00 
 HHHCORP 0.215+0.025 
 MTOUCHE 0.095+0.005 
 EDARAN 1.01+0.105 
 SCNWOLF 0.41+0.05 
 MESTRON 0.435+0.005 
 YGL 0.305+0.025 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Why China is excluded in G7 summit? Koon Yew Yin Koon Yew Yin's Blog
2. AT Current Share Price: RM0.07. 1st Target Price: RM0.134, 2nd Target Price: RM0.28, 3rd Target Price: RM0.80 Fundamental Analysis of AT(0072) as at June 17 2021
3. Why Parliament should reconvene - Koon Yew Yin Koon Yew Yin's Blog
4. Poh Kong’s profit shot through the roof - Koon Yew Yin Koon Yew Yin's Blog
5. [转贴] [Video:浅谈KOBAY TECHNOLOGY BHD, KOBAY, 6971] - James的股票投资James Share Investing James的股票投资James Share Investing
6. 下跌股:优乐 99仙支撑 南洋行家论股
7. [转贴] [Video:浅谈CENSOF HOLDINGS BHD, CENSOF, 5195] - James的股票投资James Share Investing James的股票投资James Share Investing
8. SMetric (0203): A secured technical buy? - 17 June 2021 - Sujibaby Sujibaby Stock-Talk
PARTNERS & BROKERS