Highlights

[IQGROUP] YoY Annualized Quarter Result on 2013-12-31 [#3]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 24-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 31-Dec-2013  [#3]
Profit Trend QoQ -     -13.40%    YoY -     7,568.75%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 201,870 185,182 206,748 179,048 138,180 151,926 140,120 6.27%
  YoY % 9.01% -10.43% 15.47% 29.58% -9.05% 8.43% -
  Horiz. % 144.07% 132.16% 147.55% 127.78% 98.62% 108.43% 100.00%
PBT 36,808 28,489 31,930 17,102 438 4,337 -9,973 -
  YoY % 29.20% -10.78% 86.70% 3,798.79% -89.89% 143.49% -
  Horiz. % -369.06% -285.66% -320.16% -171.48% -4.40% -43.49% 100.00%
Tax -7,514 -7,177 -7,165 -2,762 -630 326 29 -
  YoY % -4.70% -0.17% -159.36% -338.06% -293.06% 1,013.65% -
  Horiz. % -25,618.47% -24,468.46% -24,427.55% -9,418.29% -2,150.02% 1,113.65% 100.00%
NP 29,293 21,312 24,765 14,340 -192 4,664 -9,944 -
  YoY % 37.45% -13.94% 72.70% 7,568.75% -104.12% 146.90% -
  Horiz. % -294.58% -214.32% -249.05% -144.21% 1.93% -46.90% 100.00%
NP to SH 29,293 21,528 25,157 14,340 -192 4,664 -9,944 -
  YoY % 36.07% -14.43% 75.43% 7,568.75% -104.12% 146.90% -
  Horiz. % -294.58% -216.49% -252.99% -144.21% 1.93% -46.90% 100.00%
Tax Rate 20.42 % 25.19 % 22.44 % 16.15 % 143.77 % -7.53 % - % -
  YoY % -18.94% 12.25% 38.95% -88.77% 2,009.30% 0.00% -
  Horiz. % -271.18% -334.53% -298.01% -214.48% -1,909.30% 100.00% -
Total Cost 172,577 163,870 181,982 164,708 138,372 147,262 150,064 2.35%
  YoY % 5.31% -9.95% 10.49% 19.03% -6.04% -1.87% -
  Horiz. % 115.00% 109.20% 121.27% 109.76% 92.21% 98.13% 100.00%
Net Worth 159,330 139,462 117,924 96,922 83,858 85,849 89,291 10.12%
  YoY % 14.25% 18.26% 21.67% 15.58% -2.32% -3.85% -
  Horiz. % 178.44% 156.19% 132.07% 108.55% 93.92% 96.15% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 58 46 45 - - - - -
  YoY % 25.45% 2.64% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 128.77% 102.64% 100.00% - - - -
Div Payout % 0.20 % 0.22 % 0.18 % - % - % - % - % -
  YoY % -9.09% 22.22% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 111.11% 122.22% 100.00% - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 159,330 139,462 117,924 96,922 83,858 85,849 89,291 10.12%
  YoY % 14.25% 18.26% 21.67% 15.58% -2.32% -3.85% -
  Horiz. % 178.44% 156.19% 132.07% 108.55% 93.92% 96.15% 100.00%
NOSH 88,028 87,712 85,452 85,019 84,705 85,000 85,039 0.58%
  YoY % 0.36% 2.64% 0.51% 0.37% -0.35% -0.05% -
  Horiz. % 103.51% 103.14% 100.49% 99.98% 99.61% 99.95% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 14.51 % 11.51 % 11.98 % 8.01 % -0.14 % 3.07 % -7.10 % -
  YoY % 26.06% -3.92% 49.56% 5,821.43% -104.56% 143.24% -
  Horiz. % -204.37% -162.11% -168.73% -112.82% 1.97% -43.24% 100.00%
ROE 18.39 % 15.44 % 21.33 % 14.80 % -0.23 % 5.43 % -11.14 % -
  YoY % 19.11% -27.61% 44.12% 6,534.78% -104.24% 148.74% -
  Horiz. % -165.08% -138.60% -191.47% -132.85% 2.06% -48.74% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 229.33 211.13 241.94 210.60 163.13 178.74 164.77 5.66%
  YoY % 8.62% -12.73% 14.88% 29.10% -8.73% 8.48% -
  Horiz. % 139.18% 128.14% 146.83% 127.81% 99.00% 108.48% 100.00%
EPS 33.28 24.55 29.44 16.87 -0.23 5.49 -11.69 -
  YoY % 35.56% -16.61% 74.51% 7,434.78% -104.19% 146.96% -
  Horiz. % -284.69% -210.01% -251.84% -144.31% 1.97% -46.96% 100.00%
DPS 0.07 0.05 0.05 0.00 0.00 0.00 0.00 -
  YoY % 40.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 140.00% 100.00% 100.00% - - - -
NAPS 1.8100 1.5900 1.3800 1.1400 0.9900 1.0100 1.0500 9.49%
  YoY % 13.84% 15.22% 21.05% 15.15% -1.98% -3.81% -
  Horiz. % 172.38% 151.43% 131.43% 108.57% 94.29% 96.19% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 229.33 210.37 234.87 203.40 156.97 172.59 159.18 6.27%
  YoY % 9.01% -10.43% 15.47% 29.58% -9.05% 8.42% -
  Horiz. % 144.07% 132.16% 147.55% 127.78% 98.61% 108.42% 100.00%
EPS 33.28 24.46 28.58 16.29 -0.22 5.30 -11.30 -
  YoY % 36.06% -14.42% 75.45% 7,504.55% -104.15% 146.90% -
  Horiz. % -294.51% -216.46% -252.92% -144.16% 1.95% -46.90% 100.00%
DPS 0.07 0.05 0.05 0.00 0.00 0.00 0.00 -
  YoY % 40.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 140.00% 100.00% 100.00% - - - -
NAPS 1.8100 1.5843 1.3396 1.1010 0.9526 0.9753 1.0144 10.12%
  YoY % 14.25% 18.27% 21.67% 15.58% -2.33% -3.85% -
  Horiz. % 178.43% 156.18% 132.06% 108.54% 93.91% 96.15% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 2.5500 2.0800 1.5900 0.8050 0.4500 0.3300 0.3600 -
P/RPS 1.11 0.99 0.66 0.38 0.28 0.18 0.22 30.93%
  YoY % 12.12% 50.00% 73.68% 35.71% 55.56% -18.18% -
  Horiz. % 504.55% 450.00% 300.00% 172.73% 127.27% 81.82% 100.00%
P/EPS 7.66 8.47 5.40 4.77 -198.53 6.01 -3.08 -
  YoY % -9.56% 56.85% 13.21% 102.40% -3,403.33% 295.13% -
  Horiz. % -248.70% -275.00% -175.32% -154.87% 6,445.78% -195.13% 100.00%
EY 13.05 11.80 18.52 20.95 -0.50 16.63 -32.48 -
  YoY % 10.59% -36.29% -11.60% 4,290.00% -103.01% 151.20% -
  Horiz. % -40.18% -36.33% -57.02% -64.50% 1.54% -51.20% 100.00%
DY 0.03 0.03 0.03 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% 100.00% - - - -
P/NAPS 1.41 1.31 1.15 0.71 0.45 0.33 0.34 26.73%
  YoY % 7.63% 13.91% 61.97% 57.78% 36.36% -2.94% -
  Horiz. % 414.71% 385.29% 338.24% 208.82% 132.35% 97.06% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 25/02/16 25/02/15 24/02/14 25/02/13 27/02/12 24/02/11 -
Price 2.9400 2.0100 2.3400 1.4700 0.3700 0.2900 0.3800 -
P/RPS 1.28 0.95 0.97 0.70 0.23 0.16 0.23 33.09%
  YoY % 34.74% -2.06% 38.57% 204.35% 43.75% -30.43% -
  Horiz. % 556.52% 413.04% 421.74% 304.35% 100.00% 69.57% 100.00%
P/EPS 8.83 8.19 7.95 8.72 -163.24 5.29 -3.25 -
  YoY % 7.81% 3.02% -8.83% 105.34% -3,185.82% 262.77% -
  Horiz. % -271.69% -252.00% -244.62% -268.31% 5,022.77% -162.77% 100.00%
EY 11.32 12.21 12.58 11.47 -0.61 18.92 -30.77 -
  YoY % -7.29% -2.94% 9.68% 1,980.33% -103.22% 161.49% -
  Horiz. % -36.79% -39.68% -40.88% -37.28% 1.98% -61.49% 100.00%
DY 0.02 0.03 0.02 0.00 0.00 0.00 0.00 -
  YoY % -33.33% 50.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 150.00% 100.00% - - - -
P/NAPS 1.62 1.26 1.70 1.29 0.37 0.29 0.36 28.46%
  YoY % 28.57% -25.88% 31.78% 248.65% 27.59% -19.44% -
  Horiz. % 450.00% 350.00% 472.22% 358.33% 102.78% 80.56% 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
 
 

484  338  445  743 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.0750.00 
 AIRASIA 0.75+0.02 
 LAMBO 0.010.00 
 EKOVEST 0.38+0.01 
 HIBISCS 0.325-0.01 
 HSI-C9J 0.205+0.015 
 ARMADA 0.1350.00 
 SANICHI 0.045+0.005 
 VELESTO 0.110.00 
 JAKS 0.73+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program

TOP ARTICLES

1. This stock will do VERY well in the near term as the best is yet to come! Trend Trading 2030
2. Why WHO chooses Malaysia to run trials on new drug to fight Covid-19? Koon Yew Yin Koon Yew Yin's Blog
3. 【百股經#29】股市大跌!你不能錯過的10支好公司 - 百股經 Good Articles to Share
4. Genting Bhd - It’s Really Cheap; BUY Kenanga Research & Investment
5. Corona Virus to End May 29th; Economy slowdown to End Nov 2021, Says Indian Boy Who Correctly Predicted It's Start, 8 Months Ago Good Articles to Share
6. MYEG - UPGRADED TO OUTPERFORM BY CREDIT SUISSE (27 MARCH 2020) 东方不败
7. Genting Malaysia - Place Your Bet When Banker Gets Hit Kenanga Research & Investment
8. 几乎一面倒唱衰股市的巨大声浪中,反抗直觉,想战胜人性,逆市操作,实实是一件不好受的苦差。 ABMB 银行为例,有很多股价已跌至十多年来最低,回顾1998,2009年谷底后猛回弹。
Partners & Brokers