Highlights

[IQGROUP] YoY Annualized Quarter Result on 2012-12-31 [#3]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 25-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 31-Dec-2012  [#3]
Profit Trend QoQ -     -159.26%    YoY -     -104.12%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 185,182 206,748 179,048 138,180 151,926 140,120 127,720 6.38%
  YoY % -10.43% 15.47% 29.58% -9.05% 8.43% 9.71% -
  Horiz. % 144.99% 161.88% 140.19% 108.19% 118.95% 109.71% 100.00%
PBT 28,489 31,930 17,102 438 4,337 -9,973 2,737 47.73%
  YoY % -10.78% 86.70% 3,798.79% -89.89% 143.49% -464.34% -
  Horiz. % 1,040.77% 1,166.49% 624.79% 16.03% 158.45% -364.34% 100.00%
Tax -7,177 -7,165 -2,762 -630 326 29 110 -
  YoY % -0.17% -159.36% -338.06% -293.06% 1,013.65% -73.49% -
  Horiz. % -6,485.52% -6,474.68% -2,496.38% -569.88% 295.18% 26.51% 100.00%
NP 21,312 24,765 14,340 -192 4,664 -9,944 2,848 39.83%
  YoY % -13.94% 72.70% 7,568.75% -104.12% 146.90% -449.16% -
  Horiz. % 748.31% 869.57% 503.51% -6.74% 163.76% -349.16% 100.00%
NP to SH 21,528 25,157 14,340 -192 4,664 -9,944 2,848 40.07%
  YoY % -14.43% 75.43% 7,568.75% -104.12% 146.90% -449.16% -
  Horiz. % 755.90% 883.33% 503.51% -6.74% 163.76% -349.16% 100.00%
Tax Rate 25.19 % 22.44 % 16.15 % 143.77 % -7.53 % - % -4.04 % -
  YoY % 12.25% 38.95% -88.77% 2,009.30% 0.00% 0.00% -
  Horiz. % -623.51% -555.45% -399.75% -3,558.66% 186.39% 0.00% 100.00%
Total Cost 163,870 181,982 164,708 138,372 147,262 150,064 124,872 4.63%
  YoY % -9.95% 10.49% 19.03% -6.04% -1.87% 20.17% -
  Horiz. % 131.23% 145.74% 131.90% 110.81% 117.93% 120.17% 100.00%
Net Worth 139,462 117,924 96,922 83,858 85,849 89,291 111,480 3.80%
  YoY % 18.26% 21.67% 15.58% -2.32% -3.85% -19.90% -
  Horiz. % 125.10% 105.78% 86.94% 75.22% 77.01% 80.10% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 46 45 - - - - - -
  YoY % 2.64% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 102.64% 100.00% - - - - -
Div Payout % 0.22 % 0.18 % - % - % - % - % - % -
  YoY % 22.22% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 122.22% 100.00% - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 139,462 117,924 96,922 83,858 85,849 89,291 111,480 3.80%
  YoY % 18.26% 21.67% 15.58% -2.32% -3.85% -19.90% -
  Horiz. % 125.10% 105.78% 86.94% 75.22% 77.01% 80.10% 100.00%
NOSH 87,712 85,452 85,019 84,705 85,000 85,039 85,099 0.50%
  YoY % 2.64% 0.51% 0.37% -0.35% -0.05% -0.07% -
  Horiz. % 103.07% 100.42% 99.91% 99.54% 99.88% 99.93% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 11.51 % 11.98 % 8.01 % -0.14 % 3.07 % -7.10 % 2.23 % 31.44%
  YoY % -3.92% 49.56% 5,821.43% -104.56% 143.24% -418.39% -
  Horiz. % 516.14% 537.22% 359.19% -6.28% 137.67% -318.39% 100.00%
ROE 15.44 % 21.33 % 14.80 % -0.23 % 5.43 % -11.14 % 2.55 % 34.99%
  YoY % -27.61% 44.12% 6,534.78% -104.24% 148.74% -536.86% -
  Horiz. % 605.49% 836.47% 580.39% -9.02% 212.94% -436.86% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 211.13 241.94 210.60 163.13 178.74 164.77 150.08 5.85%
  YoY % -12.73% 14.88% 29.10% -8.73% 8.48% 9.79% -
  Horiz. % 140.68% 161.21% 140.33% 108.70% 119.10% 109.79% 100.00%
EPS 24.55 29.44 16.87 -0.23 5.49 -11.69 3.35 39.35%
  YoY % -16.61% 74.51% 7,434.78% -104.19% 146.96% -448.96% -
  Horiz. % 732.84% 878.81% 503.58% -6.87% 163.88% -348.96% 100.00%
DPS 0.05 0.05 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% 100.00% - - - - -
NAPS 1.5900 1.3800 1.1400 0.9900 1.0100 1.0500 1.3100 3.28%
  YoY % 15.22% 21.05% 15.15% -1.98% -3.81% -19.85% -
  Horiz. % 121.37% 105.34% 87.02% 75.57% 77.10% 80.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 210.37 234.87 203.40 156.97 172.59 159.18 145.09 6.38%
  YoY % -10.43% 15.47% 29.58% -9.05% 8.42% 9.71% -
  Horiz. % 144.99% 161.88% 140.19% 108.19% 118.95% 109.71% 100.00%
EPS 24.46 28.58 16.29 -0.22 5.30 -11.30 3.24 40.04%
  YoY % -14.42% 75.45% 7,504.55% -104.15% 146.90% -448.77% -
  Horiz. % 754.94% 882.10% 502.78% -6.79% 163.58% -348.77% 100.00%
DPS 0.05 0.05 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% 100.00% - - - - -
NAPS 1.5843 1.3396 1.1010 0.9526 0.9753 1.0144 1.2664 3.80%
  YoY % 18.27% 21.67% 15.58% -2.33% -3.85% -19.90% -
  Horiz. % 125.10% 105.78% 86.94% 75.22% 77.01% 80.10% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 2.0800 1.5900 0.8050 0.4500 0.3300 0.3600 0.8000 -
P/RPS 0.99 0.66 0.38 0.28 0.18 0.22 0.53 10.97%
  YoY % 50.00% 73.68% 35.71% 55.56% -18.18% -58.49% -
  Horiz. % 186.79% 124.53% 71.70% 52.83% 33.96% 41.51% 100.00%
P/EPS 8.47 5.40 4.77 -198.53 6.01 -3.08 23.90 -15.87%
  YoY % 56.85% 13.21% 102.40% -3,403.33% 295.13% -112.89% -
  Horiz. % 35.44% 22.59% 19.96% -830.67% 25.15% -12.89% 100.00%
EY 11.80 18.52 20.95 -0.50 16.63 -32.48 4.18 18.87%
  YoY % -36.29% -11.60% 4,290.00% -103.01% 151.20% -877.03% -
  Horiz. % 282.30% 443.06% 501.20% -11.96% 397.85% -777.03% 100.00%
DY 0.03 0.03 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% 100.00% - - - - -
P/NAPS 1.31 1.15 0.71 0.45 0.33 0.34 0.61 13.58%
  YoY % 13.91% 61.97% 57.78% 36.36% -2.94% -44.26% -
  Horiz. % 214.75% 188.52% 116.39% 73.77% 54.10% 55.74% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 25/02/15 24/02/14 25/02/13 27/02/12 24/02/11 25/02/10 -
Price 2.0100 2.3400 1.4700 0.3700 0.2900 0.3800 0.5100 -
P/RPS 0.95 0.97 0.70 0.23 0.16 0.23 0.34 18.67%
  YoY % -2.06% 38.57% 204.35% 43.75% -30.43% -32.35% -
  Horiz. % 279.41% 285.29% 205.88% 67.65% 47.06% 67.65% 100.00%
P/EPS 8.19 7.95 8.72 -163.24 5.29 -3.25 15.24 -9.83%
  YoY % 3.02% -8.83% 105.34% -3,185.82% 262.77% -121.33% -
  Horiz. % 53.74% 52.17% 57.22% -1,071.13% 34.71% -21.33% 100.00%
EY 12.21 12.58 11.47 -0.61 18.92 -30.77 6.56 10.90%
  YoY % -2.94% 9.68% 1,980.33% -103.22% 161.49% -569.05% -
  Horiz. % 186.13% 191.77% 174.85% -9.30% 288.41% -469.05% 100.00%
DY 0.03 0.02 0.00 0.00 0.00 0.00 0.00 -
  YoY % 50.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 150.00% 100.00% - - - - -
P/NAPS 1.26 1.70 1.29 0.37 0.29 0.36 0.39 21.58%
  YoY % -25.88% 31.78% 248.65% 27.59% -19.44% -7.69% -
  Horiz. % 323.08% 435.90% 330.77% 94.87% 74.36% 92.31% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

460  366  652  1064 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.305+0.005 
 FINTEC 0.0750.00 
 KEYASIC 0.105+0.015 
 DNEX-WD 0.060.00 
 PBBANK 4.53+0.27 
 QES 0.40+0.035 
 MLAB 0.075+0.01 
 PHB 0.0250.00 
 PBBANK-C57 0.18+0.04 
 KSTAR 0.17-0.005 

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. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
2. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
3. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
4. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
5. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
6. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
7. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
8. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
PARTNERS & BROKERS