Highlights

[IQGROUP] YoY Annualized Quarter Result on 2011-12-31 [#3]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 27-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 31-Dec-2011  [#3]
Profit Trend QoQ -     -49.62%    YoY -     146.90%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 206,748 179,048 138,180 151,926 140,120 127,720 144,657 6.13%
  YoY % 15.47% 29.58% -9.05% 8.43% 9.71% -11.71% -
  Horiz. % 142.92% 123.77% 95.52% 105.03% 96.86% 88.29% 100.00%
PBT 31,930 17,102 438 4,337 -9,973 2,737 -1,988 -
  YoY % 86.70% 3,798.79% -89.89% 143.49% -464.34% 237.69% -
  Horiz. % -1,606.17% -860.30% -22.07% -218.18% 501.68% -137.69% 100.00%
Tax -7,165 -2,762 -630 326 29 110 254 -
  YoY % -159.36% -338.06% -293.06% 1,013.65% -73.49% -56.54% -
  Horiz. % -2,813.61% -1,084.82% -247.64% 128.27% 11.52% 43.46% 100.00%
NP 24,765 14,340 -192 4,664 -9,944 2,848 -1,733 -
  YoY % 72.70% 7,568.75% -104.12% 146.90% -449.16% 264.31% -
  Horiz. % -1,428.77% -827.31% 11.08% -269.08% 573.69% -164.31% 100.00%
NP to SH 25,157 14,340 -192 4,664 -9,944 2,848 -1,733 -
  YoY % 75.43% 7,568.75% -104.12% 146.90% -449.16% 264.31% -
  Horiz. % -1,451.38% -827.31% 11.08% -269.08% 573.69% -164.31% 100.00%
Tax Rate 22.44 % 16.15 % 143.77 % -7.53 % - % -4.04 % - % -
  YoY % 38.95% -88.77% 2,009.30% 0.00% 0.00% 0.00% -
  Horiz. % -555.45% -399.75% -3,558.66% 186.39% 0.00% 100.00% -
Total Cost 181,982 164,708 138,372 147,262 150,064 124,872 146,390 3.69%
  YoY % 10.49% 19.03% -6.04% -1.87% 20.17% -14.70% -
  Horiz. % 124.31% 112.51% 94.52% 100.60% 102.51% 85.30% 100.00%
Net Worth 117,924 96,922 83,858 85,849 89,291 111,480 111,307 0.97%
  YoY % 21.67% 15.58% -2.32% -3.85% -19.90% 0.16% -
  Horiz. % 105.95% 87.08% 75.34% 77.13% 80.22% 100.16% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 45 - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 0.18 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 117,924 96,922 83,858 85,849 89,291 111,480 111,307 0.97%
  YoY % 21.67% 15.58% -2.32% -3.85% -19.90% 0.16% -
  Horiz. % 105.95% 87.08% 75.34% 77.13% 80.22% 100.16% 100.00%
NOSH 85,452 85,019 84,705 85,000 85,039 85,099 84,967 0.09%
  YoY % 0.51% 0.37% -0.35% -0.05% -0.07% 0.16% -
  Horiz. % 100.57% 100.06% 99.69% 100.04% 100.09% 100.16% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 11.98 % 8.01 % -0.14 % 3.07 % -7.10 % 2.23 % -1.20 % -
  YoY % 49.56% 5,821.43% -104.56% 143.24% -418.39% 285.83% -
  Horiz. % -998.33% -667.50% 11.67% -255.83% 591.67% -185.83% 100.00%
ROE 21.33 % 14.80 % -0.23 % 5.43 % -11.14 % 2.55 % -1.56 % -
  YoY % 44.12% 6,534.78% -104.24% 148.74% -536.86% 263.46% -
  Horiz. % -1,367.31% -948.72% 14.74% -348.08% 714.10% -163.46% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 241.94 210.60 163.13 178.74 164.77 150.08 170.25 6.03%
  YoY % 14.88% 29.10% -8.73% 8.48% 9.79% -11.85% -
  Horiz. % 142.11% 123.70% 95.82% 104.99% 96.78% 88.15% 100.00%
EPS 29.44 16.87 -0.23 5.49 -11.69 3.35 -2.04 -
  YoY % 74.51% 7,434.78% -104.19% 146.96% -448.96% 264.22% -
  Horiz. % -1,443.14% -826.96% 11.27% -269.12% 573.04% -164.22% 100.00%
DPS 0.05 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 1.3800 1.1400 0.9900 1.0100 1.0500 1.3100 1.3100 0.87%
  YoY % 21.05% 15.15% -1.98% -3.81% -19.85% 0.00% -
  Horiz. % 105.34% 87.02% 75.57% 77.10% 80.15% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 234.87 203.40 156.97 172.59 159.18 145.09 164.33 6.13%
  YoY % 15.47% 29.58% -9.05% 8.42% 9.71% -11.71% -
  Horiz. % 142.93% 123.78% 95.52% 105.03% 96.87% 88.29% 100.00%
EPS 28.58 16.29 -0.22 5.30 -11.30 3.24 -1.97 -
  YoY % 75.45% 7,504.55% -104.15% 146.90% -448.77% 264.47% -
  Horiz. % -1,450.76% -826.90% 11.17% -269.04% 573.60% -164.47% 100.00%
DPS 0.05 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 1.3396 1.1010 0.9526 0.9753 1.0144 1.2664 1.2645 0.97%
  YoY % 21.67% 15.58% -2.33% -3.85% -19.90% 0.15% -
  Horiz. % 105.94% 87.07% 75.33% 77.13% 80.22% 100.15% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 1.5900 0.8050 0.4500 0.3300 0.3600 0.8000 0.7000 -
P/RPS 0.66 0.38 0.28 0.18 0.22 0.53 0.41 8.25%
  YoY % 73.68% 35.71% 55.56% -18.18% -58.49% 29.27% -
  Horiz. % 160.98% 92.68% 68.29% 43.90% 53.66% 129.27% 100.00%
P/EPS 5.40 4.77 -198.53 6.01 -3.08 23.90 -34.31 -
  YoY % 13.21% 102.40% -3,403.33% 295.13% -112.89% 169.66% -
  Horiz. % -15.74% -13.90% 578.64% -17.52% 8.98% -69.66% 100.00%
EY 18.52 20.95 -0.50 16.63 -32.48 4.18 -2.91 -
  YoY % -11.60% 4,290.00% -103.01% 151.20% -877.03% 243.64% -
  Horiz. % -636.43% -719.93% 17.18% -571.48% 1,116.15% -143.64% 100.00%
DY 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 1.15 0.71 0.45 0.33 0.34 0.61 0.53 13.77%
  YoY % 61.97% 57.78% 36.36% -2.94% -44.26% 15.09% -
  Horiz. % 216.98% 133.96% 84.91% 62.26% 64.15% 115.09% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 25/02/15 24/02/14 25/02/13 27/02/12 24/02/11 25/02/10 26/02/09 -
Price 2.3400 1.4700 0.3700 0.2900 0.3800 0.5100 0.7000 -
P/RPS 0.97 0.70 0.23 0.16 0.23 0.34 0.41 15.43%
  YoY % 38.57% 204.35% 43.75% -30.43% -32.35% -17.07% -
  Horiz. % 236.59% 170.73% 56.10% 39.02% 56.10% 82.93% 100.00%
P/EPS 7.95 8.72 -163.24 5.29 -3.25 15.24 -34.31 -
  YoY % -8.83% 105.34% -3,185.82% 262.77% -121.33% 144.42% -
  Horiz. % -23.17% -25.42% 475.78% -15.42% 9.47% -44.42% 100.00%
EY 12.58 11.47 -0.61 18.92 -30.77 6.56 -2.91 -
  YoY % 9.68% 1,980.33% -103.22% 161.49% -569.05% 325.43% -
  Horiz. % -432.30% -394.16% 20.96% -650.17% 1,057.39% -225.43% 100.00%
DY 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 1.70 1.29 0.37 0.29 0.36 0.39 0.53 21.43%
  YoY % 31.78% 248.65% 27.59% -19.44% -7.69% -26.42% -
  Horiz. % 320.75% 243.40% 69.81% 54.72% 67.92% 73.58% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

321  581  527  681 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.13-0.02 
 KANGER 0.18-0.03 
 TRIVE 0.0150.00 
 LAMBO 0.025-0.005 
 INIX 0.285-0.05 
 PHB 0.02-0.005 
 FINTEC 0.085-0.015 
 MMAG-WB 0.19+0.005 
 PRESBHD 0.565+0.055 
 MACPIE 0.4750.00 

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!

TOP ARTICLES

1. Stock Pick Year 2020 - 30 Sep Result Stock Pick Contest Year 2020
2. NAIM (5073) At 74.5 sen is Giving a 18 Sen Dividend soon. That means Rm180 per share or 24.1% Yield (equals to 13 months int rate of 1.75% in Malaysia THE INVESTMENT APPROACH OF CALVIN TAN
3. [Humbled Investor]SCGM: Why share price fell today despite results meeting expectation? HumbledInvestor
4. LOTTE CHEMICAL TITAN HOLDINGS BHD (5284) - TURNAROUND STORY? JAW Place Research
5. BE SMART AND DOMINAN !!!! INVEST DOMINAN ON UNDERVALUED POSITION Target Invest - We Target, We Invest
6. TOPGLOV 30/9/2020 IF TURN UP WILL BE SUPERBULL AGAIN ! pakatanharapan
7. How to make money when glove stock price fluctuates? Koon Yew Yin Koon Yew Yin's Blog
8. Top Glove chairman on strategy and tackling challenges as company posts record profit gloveharicut
PARTNERS & BROKERS