Highlights

[IQGROUP] YoY Annualized Quarter Result on 2018-09-30 [#2]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 29-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 30-Sep-2018  [#2]
Profit Trend QoQ -     -57.14%    YoY -     -92.49%
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.
 


 

373  386  479  674 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.9450.00 
 ARMADA 0.23-0.015 
 TIGER 0.06-0.01 
 MRCB 1.07+0.01 
 KNM 0.205+0.01 
 EKOVEST-WB 0.45+0.005 
 XINGHE 0.03+0.005 
 IMPIANA 0.05+0.005 
 DAYA 0.010.00 
 IRIS 0.185+0.005 
Partners & Brokers