Highlights

[IQGROUP] YoY Cumulative Quarter Result on 2013-09-30 [#2]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 25-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 30-Sep-2013  [#2]
Profit Trend QoQ -     444.31%    YoY -     5,010.49%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 103,481 94,498 109,197 90,355 70,131 77,446 72,376 6.13%
  YoY % 9.51% -13.46% 20.85% 28.84% -9.45% 7.01% -
  Horiz. % 142.98% 130.57% 150.87% 124.84% 96.90% 107.01% 100.00%
PBT 17,062 16,643 16,672 9,560 633 5,188 -6,193 -
  YoY % 2.52% -0.17% 74.39% 1,410.27% -87.80% 183.77% -
  Horiz. % -275.50% -268.74% -269.21% -154.37% -10.22% -83.77% 100.00%
Tax -3,442 -4,184 -3,078 -1,281 -471 -559 365 -
  YoY % 17.73% -35.93% -140.28% -171.97% 15.74% -253.15% -
  Horiz. % -943.01% -1,146.30% -843.29% -350.96% -129.04% -153.15% 100.00%
NP 13,620 12,459 13,594 8,279 162 4,629 -5,828 -
  YoY % 9.32% -8.35% 64.20% 5,010.49% -96.50% 179.43% -
  Horiz. % -233.70% -213.78% -233.25% -142.06% -2.78% -79.43% 100.00%
NP to SH 13,865 12,640 13,815 8,279 162 4,629 -5,828 -
  YoY % 9.69% -8.51% 66.87% 5,010.49% -96.50% 179.43% -
  Horiz. % -237.90% -216.88% -237.05% -142.06% -2.78% -79.43% 100.00%
Tax Rate 20.17 % 25.14 % 18.46 % 13.40 % 74.41 % 10.77 % - % -
  YoY % -19.77% 36.19% 37.76% -81.99% 590.90% 0.00% -
  Horiz. % 187.28% 233.43% 171.40% 124.42% 690.90% 100.00% -
Total Cost 89,861 82,039 95,603 82,076 69,969 72,817 78,204 2.34%
  YoY % 9.53% -14.19% 16.48% 17.30% -3.91% -6.89% -
  Horiz. % 114.91% 104.90% 122.25% 104.95% 89.47% 93.11% 100.00%
Net Worth 148,767 137,444 111,990 94,350 85,263 86,634 90,053 8.72%
  YoY % 8.24% 22.73% 18.70% 10.66% -1.58% -3.80% -
  Horiz. % 165.20% 152.62% 124.36% 104.77% 94.68% 96.20% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 44 35 34 - - - - -
  YoY % 25.69% 2.40% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 128.71% 102.40% 100.00% - - - -
Div Payout % 0.32 % 0.28 % 0.25 % - % - % - % - % -
  YoY % 14.29% 12.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 128.00% 112.00% 100.00% - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 148,767 137,444 111,990 94,350 85,263 86,634 90,053 8.72%
  YoY % 8.24% 22.73% 18.70% 10.66% -1.58% -3.80% -
  Horiz. % 165.20% 152.62% 124.36% 104.77% 94.68% 96.20% 100.00%
NOSH 88,028 87,544 85,488 85,000 85,263 84,935 84,956 0.59%
  YoY % 0.55% 2.40% 0.58% -0.31% 0.39% -0.02% -
  Horiz. % 103.62% 103.05% 100.63% 100.05% 100.36% 99.98% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 13.16 % 13.18 % 12.45 % 9.16 % 0.23 % 5.98 % -8.05 % -
  YoY % -0.15% 5.86% 35.92% 3,882.61% -96.15% 174.29% -
  Horiz. % -163.48% -163.73% -154.66% -113.79% -2.86% -74.29% 100.00%
ROE 9.32 % 9.20 % 12.34 % 8.77 % 0.19 % 5.34 % -6.47 % -
  YoY % 1.30% -25.45% 40.71% 4,515.79% -96.44% 182.53% -
  Horiz. % -144.05% -142.19% -190.73% -135.55% -2.94% -82.53% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 117.55 107.94 127.73 106.30 82.25 91.18 85.19 5.51%
  YoY % 8.90% -15.49% 20.16% 29.24% -9.79% 7.03% -
  Horiz. % 137.99% 126.71% 149.94% 124.78% 96.55% 107.03% 100.00%
EPS 15.75 14.44 16.16 9.74 0.19 5.45 -6.86 -
  YoY % 9.07% -10.64% 65.91% 5,026.32% -96.51% 179.45% -
  Horiz. % -229.59% -210.50% -235.57% -141.98% -2.77% -79.45% 100.00%
DPS 0.05 0.04 0.04 0.00 0.00 0.00 0.00 -
  YoY % 25.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 125.00% 100.00% 100.00% - - - -
NAPS 1.6900 1.5700 1.3100 1.1100 1.0000 1.0200 1.0600 8.08%
  YoY % 7.64% 19.85% 18.02% 11.00% -1.96% -3.77% -
  Horiz. % 159.43% 148.11% 123.58% 104.72% 94.34% 96.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 117.55 107.35 124.05 102.64 79.67 87.98 82.22 6.13%
  YoY % 9.50% -13.46% 20.86% 28.83% -9.45% 7.01% -
  Horiz. % 142.97% 130.56% 150.88% 124.84% 96.90% 107.01% 100.00%
EPS 15.75 14.36 15.69 9.40 0.18 5.26 -6.62 -
  YoY % 9.68% -8.48% 66.91% 5,122.22% -96.58% 179.46% -
  Horiz. % -237.92% -216.92% -237.01% -141.99% -2.72% -79.46% 100.00%
DPS 0.05 0.04 0.04 0.00 0.00 0.00 0.00 -
  YoY % 25.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 125.00% 100.00% 100.00% - - - -
NAPS 1.6900 1.5614 1.2722 1.0718 0.9686 0.9842 1.0230 8.72%
  YoY % 8.24% 22.73% 18.70% 10.65% -1.59% -3.79% -
  Horiz. % 165.20% 152.63% 124.36% 104.77% 94.68% 96.21% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 2.1900 2.2400 1.9600 0.4500 0.3100 0.2800 0.6000 -
P/RPS 1.86 2.08 1.53 0.42 0.38 0.31 0.70 17.67%
  YoY % -10.58% 35.95% 264.29% 10.53% 22.58% -55.71% -
  Horiz. % 265.71% 297.14% 218.57% 60.00% 54.29% 44.29% 100.00%
P/EPS 13.90 15.51 12.13 4.62 163.16 5.14 -8.75 -
  YoY % -10.38% 27.86% 162.55% -97.17% 3,074.32% 158.74% -
  Horiz. % -158.86% -177.26% -138.63% -52.80% -1,864.69% -58.74% 100.00%
EY 7.19 6.45 8.24 21.64 0.61 19.46 -11.43 -
  YoY % 11.47% -21.72% -61.92% 3,447.54% -96.87% 270.25% -
  Horiz. % -62.90% -56.43% -72.09% -189.33% -5.34% -170.25% 100.00%
DY 0.02 0.02 0.02 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 1.30 1.43 1.50 0.41 0.31 0.27 0.57 14.72%
  YoY % -9.09% -4.67% 265.85% 32.26% 14.81% -52.63% -
  Horiz. % 228.07% 250.88% 263.16% 71.93% 54.39% 47.37% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 17/11/16 26/11/15 26/11/14 25/11/13 26/11/12 24/11/11 29/11/10 -
Price 2.2600 2.3100 1.7000 0.7000 0.5700 0.2800 0.4600 -
P/RPS 1.92 2.14 1.33 0.66 0.69 0.31 0.54 23.52%
  YoY % -10.28% 60.90% 101.52% -4.35% 122.58% -42.59% -
  Horiz. % 355.56% 396.30% 246.30% 122.22% 127.78% 57.41% 100.00%
P/EPS 14.35 16.00 10.52 7.19 300.00 5.14 -6.71 -
  YoY % -10.31% 52.09% 46.31% -97.60% 5,736.58% 176.60% -
  Horiz. % -213.86% -238.45% -156.78% -107.15% -4,470.94% -76.60% 100.00%
EY 6.97 6.25 9.51 13.91 0.33 19.46 -14.91 -
  YoY % 11.52% -34.28% -31.63% 4,115.15% -98.30% 230.52% -
  Horiz. % -46.75% -41.92% -63.78% -93.29% -2.21% -130.52% 100.00%
DY 0.02 0.02 0.02 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 1.34 1.47 1.30 0.63 0.57 0.27 0.43 20.84%
  YoY % -8.84% 13.08% 106.35% 10.53% 111.11% -37.21% -
  Horiz. % 311.63% 341.86% 302.33% 146.51% 132.56% 62.79% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

133  181  520  1560 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BIOHLDG 0.3550.00 
 AT 0.205-0.005 
 PHB-WB 0.020.00 
 ARMADA 0.315-0.005 
 SAPNRG 0.115-0.005 
 YONGTAI 0.18+0.01 
 MTOUCHE 0.080.00 
 ASIABIO-OR 0.01-0.005 
 PHB 0.0350.00 
 VIVOCOM 1.10+0.04 

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