Highlights

[IQGROUP] YoY Annualized Quarter Result on 2008-12-31 [#3]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 26-Feb-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2009
Quarter 31-Dec-2008  [#3]
Profit Trend QoQ -     68.78%    YoY -     -140.34%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 151,926 140,120 127,720 144,657 137,245 146,306 126,869 3.05%
  YoY % 8.43% 9.71% -11.71% 5.40% -6.19% 15.32% -
  Horiz. % 119.75% 110.44% 100.67% 114.02% 108.18% 115.32% 100.00%
PBT 4,337 -9,973 2,737 -1,988 4,761 15,957 15,524 -19.14%
  YoY % 143.49% -464.34% 237.69% -141.75% -70.16% 2.79% -
  Horiz. % 27.94% -64.24% 17.63% -12.81% 30.67% 102.79% 100.00%
Tax 326 29 110 254 -464 -2,153 -2,773 -
  YoY % 1,013.65% -73.49% -56.54% 154.89% 78.45% 22.36% -
  Horiz. % -11.78% -1.06% -3.99% -9.18% 16.73% 77.64% 100.00%
NP 4,664 -9,944 2,848 -1,733 4,297 13,804 12,750 -15.43%
  YoY % 146.90% -449.16% 264.31% -140.34% -68.87% 8.26% -
  Horiz. % 36.58% -77.99% 22.34% -13.59% 33.70% 108.26% 100.00%
NP to SH 4,664 -9,944 2,848 -1,733 4,297 13,804 12,750 -15.43%
  YoY % 146.90% -449.16% 264.31% -140.34% -68.87% 8.26% -
  Horiz. % 36.58% -77.99% 22.34% -13.59% 33.70% 108.26% 100.00%
Tax Rate -7.53 % - % -4.04 % - % 9.75 % 13.49 % 17.86 % -
  YoY % 0.00% 0.00% 0.00% 0.00% -27.72% -24.47% -
  Horiz. % -42.16% 0.00% -22.62% 0.00% 54.59% 75.53% 100.00%
Total Cost 147,262 150,064 124,872 146,390 132,948 132,502 114,118 4.34%
  YoY % -1.87% 20.17% -14.70% 10.11% 0.34% 16.11% -
  Horiz. % 129.04% 131.50% 109.42% 128.28% 116.50% 116.11% 100.00%
Net Worth 85,849 89,291 111,480 111,307 109,701 108,799 93,902 -1.48%
  YoY % -3.85% -19.90% 0.16% 1.46% 0.83% 15.87% -
  Horiz. % 91.42% 95.09% 118.72% 118.54% 116.82% 115.87% 100.00%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - 5,666 5,008 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 13.15% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 113.15% 100.00%
Div Payout % - % - % - % - % - % 41.05 % 39.28 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 4.51% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 104.51% 100.00%
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 85,849 89,291 111,480 111,307 109,701 108,799 93,902 -1.48%
  YoY % -3.85% -19.90% 0.16% 1.46% 0.83% 15.87% -
  Horiz. % 91.42% 95.09% 118.72% 118.54% 116.82% 115.87% 100.00%
NOSH 85,000 85,039 85,099 84,967 85,039 85,000 75,121 2.08%
  YoY % -0.05% -0.07% 0.16% -0.08% 0.05% 13.15% -
  Horiz. % 113.15% 113.20% 113.28% 113.11% 113.20% 113.15% 100.00%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 3.07 % -7.10 % 2.23 % -1.20 % 3.13 % 9.43 % 10.05 % -17.93%
  YoY % 143.24% -418.39% 285.83% -138.34% -66.81% -6.17% -
  Horiz. % 30.55% -70.65% 22.19% -11.94% 31.14% 93.83% 100.00%
ROE 5.43 % -11.14 % 2.55 % -1.56 % 3.92 % 12.69 % 13.58 % -14.16%
  YoY % 148.74% -536.86% 263.46% -139.80% -69.11% -6.55% -
  Horiz. % 39.99% -82.03% 18.78% -11.49% 28.87% 93.45% 100.00%
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 178.74 164.77 150.08 170.25 161.39 172.13 168.88 0.95%
  YoY % 8.48% 9.79% -11.85% 5.49% -6.24% 1.92% -
  Horiz. % 105.84% 97.57% 88.87% 100.81% 95.56% 101.92% 100.00%
EPS 5.49 -11.69 3.35 -2.04 5.05 16.24 16.97 -17.14%
  YoY % 146.96% -448.96% 264.22% -140.40% -68.90% -4.30% -
  Horiz. % 32.35% -68.89% 19.74% -12.02% 29.76% 95.70% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 6.67 6.67 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% 100.00%
NAPS 1.0100 1.0500 1.3100 1.3100 1.2900 1.2800 1.2500 -3.49%
  YoY % -3.81% -19.85% 0.00% 1.55% 0.78% 2.40% -
  Horiz. % 80.80% 84.00% 104.80% 104.80% 103.20% 102.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 172.59 159.18 145.09 164.33 155.91 166.20 144.12 3.05%
  YoY % 8.42% 9.71% -11.71% 5.40% -6.19% 15.32% -
  Horiz. % 119.75% 110.45% 100.67% 114.02% 108.18% 115.32% 100.00%
EPS 5.30 -11.30 3.24 -1.97 4.88 15.68 14.48 -15.42%
  YoY % 146.90% -448.77% 264.47% -140.37% -68.88% 8.29% -
  Horiz. % 36.60% -78.04% 22.38% -13.60% 33.70% 108.29% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 6.44 5.69 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 13.18% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 113.18% 100.00%
NAPS 0.9753 1.0144 1.2664 1.2645 1.2462 1.2360 1.0667 -1.48%
  YoY % -3.85% -19.90% 0.15% 1.47% 0.83% 15.87% -
  Horiz. % 91.43% 95.10% 118.72% 118.54% 116.83% 115.87% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.3300 0.3600 0.8000 0.7000 0.6800 1.3400 1.7900 -
P/RPS 0.18 0.22 0.53 0.41 0.42 0.78 1.06 -25.57%
  YoY % -18.18% -58.49% 29.27% -2.38% -46.15% -26.42% -
  Horiz. % 16.98% 20.75% 50.00% 38.68% 39.62% 73.58% 100.00%
P/EPS 6.01 -3.08 23.90 -34.31 13.46 8.25 10.55 -8.95%
  YoY % 295.13% -112.89% 169.66% -354.90% 63.15% -21.80% -
  Horiz. % 56.97% -29.19% 226.54% -325.21% 127.58% 78.20% 100.00%
EY 16.63 -32.48 4.18 -2.91 7.43 12.12 9.48 9.82%
  YoY % 151.20% -877.03% 243.64% -139.17% -38.70% 27.85% -
  Horiz. % 175.42% -342.62% 44.09% -30.70% 78.38% 127.85% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 4.98 3.72 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 33.87% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 133.87% 100.00%
P/NAPS 0.33 0.34 0.61 0.53 0.53 1.05 1.43 -21.67%
  YoY % -2.94% -44.26% 15.09% 0.00% -49.52% -26.57% -
  Horiz. % 23.08% 23.78% 42.66% 37.06% 37.06% 73.43% 100.00%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 27/02/12 24/02/11 25/02/10 26/02/09 26/02/08 26/02/07 27/02/06 -
Price 0.2900 0.3800 0.5100 0.7000 0.8000 1.4200 1.8200 -
P/RPS 0.16 0.23 0.34 0.41 0.50 0.82 1.08 -27.25%
  YoY % -30.43% -32.35% -17.07% -18.00% -39.02% -24.07% -
  Horiz. % 14.81% 21.30% 31.48% 37.96% 46.30% 75.93% 100.00%
P/EPS 5.29 -3.25 15.24 -34.31 15.83 8.74 10.72 -11.10%
  YoY % 262.77% -121.33% 144.42% -316.74% 81.12% -18.47% -
  Horiz. % 49.35% -30.32% 142.16% -320.06% 147.67% 81.53% 100.00%
EY 18.92 -30.77 6.56 -2.91 6.32 11.44 9.33 12.50%
  YoY % 161.49% -569.05% 325.43% -146.04% -44.76% 22.62% -
  Horiz. % 202.79% -329.80% 70.31% -31.19% 67.74% 122.62% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 4.69 3.66 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 28.14% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 128.14% 100.00%
P/NAPS 0.29 0.36 0.39 0.53 0.62 1.11 1.46 -23.61%
  YoY % -19.44% -7.69% -26.42% -14.52% -44.14% -23.97% -
  Horiz. % 19.86% 24.66% 26.71% 36.30% 42.47% 76.03% 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.
 


 

308  374  520  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.29+0.005 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 DGB 0.13-0.005 
 MTOUCHE 0.17-0.005 
 HSI-C7K 0.275-0.12 
 VC 0.075-0.01 
 SAPNRG 0.27+0.005 
 XDL-WD 0.015-0.005 
 XDL 0.16-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
4. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
7. WOW !!! WHITE KNIGHT COMING IN TO SAVE THIS COMPANY !!! Investhor's Mighty Hammer of Wisdom
8. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
Partners & Brokers