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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers