Highlights

[IQGROUP] YoY Annualized Quarter Result on 2014-12-31 [#3]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 25-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 31-Dec-2014  [#3]
Profit Trend QoQ -     -8.95%    YoY -     75.43%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 158,286 201,870 185,182 206,748 179,048 138,180 151,926 0.69%
  YoY % -21.59% 9.01% -10.43% 15.47% 29.58% -9.05% -
  Horiz. % 104.19% 132.87% 121.89% 136.08% 117.85% 90.95% 100.00%
PBT 1,240 36,808 28,489 31,930 17,102 438 4,337 -18.82%
  YoY % -96.63% 29.20% -10.78% 86.70% 3,798.79% -89.89% -
  Horiz. % 28.59% 848.63% 656.84% 736.18% 394.31% 10.11% 100.00%
Tax 524 -7,514 -7,177 -7,165 -2,762 -630 326 8.19%
  YoY % 106.97% -4.70% -0.17% -159.36% -338.06% -293.06% -
  Horiz. % 160.41% -2,300.41% -2,197.14% -2,193.47% -845.71% -193.06% 100.00%
NP 1,764 29,293 21,312 24,765 14,340 -192 4,664 -14.95%
  YoY % -93.98% 37.45% -13.94% 72.70% 7,568.75% -104.12% -
  Horiz. % 37.82% 628.07% 456.95% 530.99% 307.46% -4.12% 100.00%
NP to SH 1,764 29,293 21,528 25,157 14,340 -192 4,664 -14.95%
  YoY % -93.98% 36.07% -14.43% 75.43% 7,568.75% -104.12% -
  Horiz. % 37.82% 628.07% 461.58% 539.39% 307.46% -4.12% 100.00%
Tax Rate -42.26 % 20.42 % 25.19 % 22.44 % 16.15 % 143.77 % -7.53 % 33.27%
  YoY % -306.95% -18.94% 12.25% 38.95% -88.77% 2,009.30% -
  Horiz. % 561.22% -271.18% -334.53% -298.01% -214.48% -1,909.30% 100.00%
Total Cost 156,522 172,577 163,870 181,982 164,708 138,372 147,262 1.02%
  YoY % -9.30% 5.31% -9.95% 10.49% 19.03% -6.04% -
  Horiz. % 106.29% 117.19% 111.28% 123.58% 111.85% 93.96% 100.00%
Net Worth 153,168 159,330 139,462 117,924 96,922 83,858 85,849 10.12%
  YoY % -3.87% 14.25% 18.26% 21.67% 15.58% -2.32% -
  Horiz. % 178.41% 185.59% 162.45% 137.36% 112.90% 97.68% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 58 58 46 45 - - - -
  YoY % 0.00% 25.45% 2.64% 0.00% 0.00% 0.00% -
  Horiz. % 128.77% 128.77% 102.64% 100.00% - - -
Div Payout % 3.33 % 0.20 % 0.22 % 0.18 % - % - % - % -
  YoY % 1,565.00% -9.09% 22.22% 0.00% 0.00% 0.00% -
  Horiz. % 1,850.00% 111.11% 122.22% 100.00% - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 153,168 159,330 139,462 117,924 96,922 83,858 85,849 10.12%
  YoY % -3.87% 14.25% 18.26% 21.67% 15.58% -2.32% -
  Horiz. % 178.41% 185.59% 162.45% 137.36% 112.90% 97.68% 100.00%
NOSH 88,028 88,028 87,712 85,452 85,019 84,705 85,000 0.58%
  YoY % 0.00% 0.36% 2.64% 0.51% 0.37% -0.35% -
  Horiz. % 103.56% 103.56% 103.19% 100.53% 100.02% 99.65% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 1.11 % 14.51 % 11.51 % 11.98 % 8.01 % -0.14 % 3.07 % -15.58%
  YoY % -92.35% 26.06% -3.92% 49.56% 5,821.43% -104.56% -
  Horiz. % 36.16% 472.64% 374.92% 390.23% 260.91% -4.56% 100.00%
ROE 1.15 % 18.39 % 15.44 % 21.33 % 14.80 % -0.23 % 5.43 % -22.78%
  YoY % -93.75% 19.11% -27.61% 44.12% 6,534.78% -104.24% -
  Horiz. % 21.18% 338.67% 284.35% 392.82% 272.56% -4.24% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 179.81 229.33 211.13 241.94 210.60 163.13 178.74 0.10%
  YoY % -21.59% 8.62% -12.73% 14.88% 29.10% -8.73% -
  Horiz. % 100.60% 128.30% 118.12% 135.36% 117.82% 91.27% 100.00%
EPS 2.00 33.28 24.55 29.44 16.87 -0.23 5.49 -15.48%
  YoY % -93.99% 35.56% -16.61% 74.51% 7,434.78% -104.19% -
  Horiz. % 36.43% 606.19% 447.18% 536.25% 307.29% -4.19% 100.00%
DPS 0.07 0.07 0.05 0.05 0.00 0.00 0.00 -
  YoY % 0.00% 40.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 140.00% 140.00% 100.00% 100.00% - - -
NAPS 1.7400 1.8100 1.5900 1.3800 1.1400 0.9900 1.0100 9.48%
  YoY % -3.87% 13.84% 15.22% 21.05% 15.15% -1.98% -
  Horiz. % 172.28% 179.21% 157.43% 136.63% 112.87% 98.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 179.81 229.33 210.37 234.87 203.40 156.97 172.59 0.68%
  YoY % -21.59% 9.01% -10.43% 15.47% 29.58% -9.05% -
  Horiz. % 104.18% 132.88% 121.89% 136.09% 117.85% 90.95% 100.00%
EPS 2.00 33.28 24.46 28.58 16.29 -0.22 5.30 -14.98%
  YoY % -93.99% 36.06% -14.42% 75.45% 7,504.55% -104.15% -
  Horiz. % 37.74% 627.92% 461.51% 539.25% 307.36% -4.15% 100.00%
DPS 0.07 0.07 0.05 0.05 0.00 0.00 0.00 -
  YoY % 0.00% 40.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 140.00% 140.00% 100.00% 100.00% - - -
NAPS 1.7400 1.8100 1.5843 1.3396 1.1010 0.9526 0.9753 10.12%
  YoY % -3.87% 14.25% 18.27% 21.67% 15.58% -2.33% -
  Horiz. % 178.41% 185.58% 162.44% 137.35% 112.89% 97.67% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 1.9900 2.5500 2.0800 1.5900 0.8050 0.4500 0.3300 -
P/RPS 1.11 1.11 0.99 0.66 0.38 0.28 0.18 35.38%
  YoY % 0.00% 12.12% 50.00% 73.68% 35.71% 55.56% -
  Horiz. % 616.67% 616.67% 550.00% 366.67% 211.11% 155.56% 100.00%
P/EPS 99.31 7.66 8.47 5.40 4.77 -198.53 6.01 59.53%
  YoY % 1,196.48% -9.56% 56.85% 13.21% 102.40% -3,403.33% -
  Horiz. % 1,652.41% 127.45% 140.93% 89.85% 79.37% -3,303.33% 100.00%
EY 1.01 13.05 11.80 18.52 20.95 -0.50 16.63 -37.28%
  YoY % -92.26% 10.59% -36.29% -11.60% 4,290.00% -103.01% -
  Horiz. % 6.07% 78.47% 70.96% 111.37% 125.98% -3.01% 100.00%
DY 0.03 0.03 0.03 0.03 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% 100.00% - - -
P/NAPS 1.14 1.41 1.31 1.15 0.71 0.45 0.33 22.93%
  YoY % -19.15% 7.63% 13.91% 61.97% 57.78% 36.36% -
  Horiz. % 345.45% 427.27% 396.97% 348.48% 215.15% 136.36% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 27/02/17 25/02/16 25/02/15 24/02/14 25/02/13 27/02/12 -
Price 1.7800 2.9400 2.0100 2.3400 1.4700 0.3700 0.2900 -
P/RPS 0.99 1.28 0.95 0.97 0.70 0.23 0.16 35.46%
  YoY % -22.66% 34.74% -2.06% 38.57% 204.35% 43.75% -
  Horiz. % 618.75% 800.00% 593.75% 606.25% 437.50% 143.75% 100.00%
P/EPS 88.83 8.83 8.19 7.95 8.72 -163.24 5.29 59.95%
  YoY % 906.00% 7.81% 3.02% -8.83% 105.34% -3,185.82% -
  Horiz. % 1,679.21% 166.92% 154.82% 150.28% 164.84% -3,085.82% 100.00%
EY 1.13 11.32 12.21 12.58 11.47 -0.61 18.92 -37.45%
  YoY % -90.02% -7.29% -2.94% 9.68% 1,980.33% -103.22% -
  Horiz. % 5.97% 59.83% 64.53% 66.49% 60.62% -3.22% 100.00%
DY 0.04 0.02 0.03 0.02 0.00 0.00 0.00 -
  YoY % 100.00% -33.33% 50.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 100.00% 150.00% 100.00% - - -
P/NAPS 1.02 1.62 1.26 1.70 1.29 0.37 0.29 23.30%
  YoY % -37.04% 28.57% -25.88% 31.78% 248.65% 27.59% -
  Horiz. % 351.72% 558.62% 434.48% 586.21% 444.83% 127.59% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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!
PARTNERS & BROKERS