Highlights

[IQGROUP] YoY Cumulative Quarter Result on 2018-09-30 [#2]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 29-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 30-Sep-2018  [#2]
Profit Trend QoQ -     -14.29%    YoY -     -92.49%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 71,273 86,034 103,481 94,498 109,197 90,355 70,131 0.27%
  YoY % -17.16% -16.86% 9.51% -13.46% 20.85% 28.84% -
  Horiz. % 101.63% 122.68% 147.55% 134.74% 155.70% 128.84% 100.00%
PBT -223 2,456 17,062 16,643 16,672 9,560 633 -
  YoY % -109.08% -85.61% 2.52% -0.17% 74.39% 1,410.27% -
  Horiz. % -35.23% 387.99% 2,695.42% 2,629.23% 2,633.81% 1,510.27% 100.00%
Tax 403 -59 -3,442 -4,184 -3,078 -1,281 -471 -
  YoY % 783.05% 98.29% 17.73% -35.93% -140.28% -171.97% -
  Horiz. % -85.56% 12.53% 730.79% 888.32% 653.50% 271.97% 100.00%
NP 180 2,397 13,620 12,459 13,594 8,279 162 1.77%
  YoY % -92.49% -82.40% 9.32% -8.35% 64.20% 5,010.49% -
  Horiz. % 111.11% 1,479.63% 8,407.41% 7,690.74% 8,391.36% 5,110.49% 100.00%
NP to SH 180 2,397 13,865 12,640 13,815 8,279 162 1.77%
  YoY % -92.49% -82.71% 9.69% -8.51% 66.87% 5,010.49% -
  Horiz. % 111.11% 1,479.63% 8,558.64% 7,802.47% 8,527.78% 5,110.49% 100.00%
Tax Rate - % 2.40 % 20.17 % 25.14 % 18.46 % 13.40 % 74.41 % -
  YoY % 0.00% -88.10% -19.77% 36.19% 37.76% -81.99% -
  Horiz. % 0.00% 3.23% 27.11% 33.79% 24.81% 18.01% 100.00%
Total Cost 71,093 83,637 89,861 82,039 95,603 82,076 69,969 0.27%
  YoY % -15.00% -6.93% 9.53% -14.19% 16.48% 17.30% -
  Horiz. % 101.61% 119.53% 128.43% 117.25% 136.64% 117.30% 100.00%
Net Worth 141,725 155,809 148,767 137,444 111,990 94,350 85,263 8.83%
  YoY % -9.04% 4.73% 8.24% 22.73% 18.70% 10.66% -
  Horiz. % 166.22% 182.74% 174.48% 161.20% 131.35% 110.66% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - 44 44 35 34 - - -
  YoY % 0.00% 0.00% 25.69% 2.40% 0.00% 0.00% -
  Horiz. % 0.00% 128.71% 128.71% 102.40% 100.00% - -
Div Payout % - % 1.84 % 0.32 % 0.28 % 0.25 % - % - % -
  YoY % 0.00% 475.00% 14.29% 12.00% 0.00% 0.00% -
  Horiz. % 0.00% 736.00% 128.00% 112.00% 100.00% - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 141,725 155,809 148,767 137,444 111,990 94,350 85,263 8.83%
  YoY % -9.04% 4.73% 8.24% 22.73% 18.70% 10.66% -
  Horiz. % 166.22% 182.74% 174.48% 161.20% 131.35% 110.66% 100.00%
NOSH 88,028 88,028 88,028 87,544 85,488 85,000 85,263 0.53%
  YoY % 0.00% 0.00% 0.55% 2.40% 0.58% -0.31% -
  Horiz. % 103.24% 103.24% 103.24% 102.68% 100.26% 99.69% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 0.25 % 2.79 % 13.16 % 13.18 % 12.45 % 9.16 % 0.23 % 1.40%
  YoY % -91.04% -78.80% -0.15% 5.86% 35.92% 3,882.61% -
  Horiz. % 108.70% 1,213.04% 5,721.74% 5,730.43% 5,413.04% 3,982.61% 100.00%
ROE 0.13 % 1.54 % 9.32 % 9.20 % 12.34 % 8.77 % 0.19 % -6.13%
  YoY % -91.56% -83.48% 1.30% -25.45% 40.71% 4,515.79% -
  Horiz. % 68.42% 810.53% 4,905.26% 4,842.10% 6,494.74% 4,615.79% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 80.97 97.73 117.55 107.94 127.73 106.30 82.25 -0.26%
  YoY % -17.15% -16.86% 8.90% -15.49% 20.16% 29.24% -
  Horiz. % 98.44% 118.82% 142.92% 131.23% 155.29% 129.24% 100.00%
EPS 0.20 2.72 15.75 14.44 16.16 9.74 0.19 0.86%
  YoY % -92.65% -82.73% 9.07% -10.64% 65.91% 5,026.32% -
  Horiz. % 105.26% 1,431.58% 8,289.47% 7,600.00% 8,505.26% 5,126.32% 100.00%
DPS 0.00 0.05 0.05 0.04 0.04 0.00 0.00 -
  YoY % 0.00% 0.00% 25.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 125.00% 125.00% 100.00% 100.00% - -
NAPS 1.6100 1.7700 1.6900 1.5700 1.3100 1.1100 1.0000 8.26%
  YoY % -9.04% 4.73% 7.64% 19.85% 18.02% 11.00% -
  Horiz. % 161.00% 177.00% 169.00% 157.00% 131.00% 111.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 89,032
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 80.97 97.73 117.55 107.35 124.05 102.64 79.67 0.27%
  YoY % -17.15% -16.86% 9.50% -13.46% 20.86% 28.83% -
  Horiz. % 101.63% 122.67% 147.55% 134.74% 155.70% 128.83% 100.00%
EPS 0.20 2.72 15.75 14.36 15.69 9.40 0.18 1.77%
  YoY % -92.65% -82.73% 9.68% -8.48% 66.91% 5,122.22% -
  Horiz. % 111.11% 1,511.11% 8,750.00% 7,977.78% 8,716.67% 5,222.22% 100.00%
DPS 0.00 0.05 0.05 0.04 0.04 0.00 0.00 -
  YoY % 0.00% 0.00% 25.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 125.00% 125.00% 100.00% 100.00% - -
NAPS 1.6100 1.7700 1.6900 1.5614 1.2722 1.0718 0.9686 8.83%
  YoY % -9.04% 4.73% 8.24% 22.73% 18.70% 10.65% -
  Horiz. % 166.22% 182.74% 174.48% 161.20% 131.34% 110.65% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.4200 3.1100 2.1900 2.2400 1.9600 0.4500 0.3100 -
P/RPS 1.75 3.18 1.86 2.08 1.53 0.42 0.38 28.97%
  YoY % -44.97% 70.97% -10.58% 35.95% 264.29% 10.53% -
  Horiz. % 460.53% 836.84% 489.47% 547.37% 402.63% 110.53% 100.00%
P/EPS 694.44 114.21 13.90 15.51 12.13 4.62 163.16 27.29%
  YoY % 508.04% 721.65% -10.38% 27.86% 162.55% -97.17% -
  Horiz. % 425.62% 70.00% 8.52% 9.51% 7.43% 2.83% 100.00%
EY 0.14 0.88 7.19 6.45 8.24 21.64 0.61 -21.74%
  YoY % -84.09% -87.76% 11.47% -21.72% -61.92% 3,447.54% -
  Horiz. % 22.95% 144.26% 1,178.69% 1,057.38% 1,350.82% 3,547.54% 100.00%
DY 0.00 0.02 0.02 0.02 0.02 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 100.00% 100.00% 100.00% - -
P/NAPS 0.88 1.76 1.30 1.43 1.50 0.41 0.31 18.98%
  YoY % -50.00% 35.38% -9.09% -4.67% 265.85% 32.26% -
  Horiz. % 283.87% 567.74% 419.35% 461.29% 483.87% 132.26% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 29/11/18 29/11/17 17/11/16 26/11/15 26/11/14 25/11/13 26/11/12 -
Price 1.2800 2.7600 2.2600 2.3100 1.7000 0.7000 0.5700 -
P/RPS 1.58 2.82 1.92 2.14 1.33 0.66 0.69 14.80%
  YoY % -43.97% 46.88% -10.28% 60.90% 101.52% -4.35% -
  Horiz. % 228.99% 408.70% 278.26% 310.14% 192.75% 95.65% 100.00%
P/EPS 625.98 101.36 14.35 16.00 10.52 7.19 300.00 13.04%
  YoY % 517.58% 606.34% -10.31% 52.09% 46.31% -97.60% -
  Horiz. % 208.66% 33.79% 4.78% 5.33% 3.51% 2.40% 100.00%
EY 0.16 0.99 6.97 6.25 9.51 13.91 0.33 -11.36%
  YoY % -83.84% -85.80% 11.52% -34.28% -31.63% 4,115.15% -
  Horiz. % 48.48% 300.00% 2,112.12% 1,893.94% 2,881.82% 4,215.15% 100.00%
DY 0.00 0.02 0.02 0.02 0.02 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 100.00% 100.00% 100.00% - -
P/NAPS 0.80 1.56 1.34 1.47 1.30 0.63 0.57 5.81%
  YoY % -48.72% 16.42% -8.84% 13.08% 106.35% 10.53% -
  Horiz. % 140.35% 273.68% 235.09% 257.89% 228.07% 110.53% 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.
 


 

452  241  522  693 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST-WB 0.18+0.065 
 IWCITY 1.02+0.16 
 EKOVEST 0.67+0.08 
 SAPNRG 0.31-0.005 
 IRIS 0.165+0.01 
 SEACERA 0.32-0.015 
 COMPUGT 0.0250.00 
 KNM 0.16-0.005 
 LAMBO 0.12-0.005 
 MYEG 1.61+0.04 
Partners & Brokers