Highlights

[IQGROUP] YoY Cumulative Quarter Result on 2008-12-31 [#3]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 26-Feb-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2009
Quarter 31-Dec-2008  [#3]
Profit Trend QoQ -     53.17%    YoY -     -140.34%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 113,945 105,090 95,790 108,493 102,934 109,730 95,152 3.05%
  YoY % 8.43% 9.71% -11.71% 5.40% -6.19% 15.32% -
  Horiz. % 119.75% 110.44% 100.67% 114.02% 108.18% 115.32% 100.00%
PBT 3,253 -7,480 2,053 -1,491 3,571 11,968 11,643 -19.14%
  YoY % 143.49% -464.34% 237.69% -141.75% -70.16% 2.79% -
  Horiz. % 27.94% -64.24% 17.63% -12.81% 30.67% 102.79% 100.00%
Tax 245 22 83 191 -348 -1,615 -2,080 -
  YoY % 1,013.64% -73.49% -56.54% 154.89% 78.45% 22.36% -
  Horiz. % -11.78% -1.06% -3.99% -9.18% 16.73% 77.64% 100.00%
NP 3,498 -7,458 2,136 -1,300 3,223 10,353 9,563 -15.43%
  YoY % 146.90% -449.16% 264.31% -140.34% -68.87% 8.26% -
  Horiz. % 36.58% -77.99% 22.34% -13.59% 33.70% 108.26% 100.00%
NP to SH 3,498 -7,458 2,136 -1,300 3,223 10,353 9,563 -15.43%
  YoY % 146.90% -449.16% 264.31% -140.34% -68.87% 8.26% -
  Horiz. % 36.58% -77.99% 22.34% -13.59% 33.70% 108.26% 100.00%
Tax Rate -7.53 % - % -4.04 % - % 9.75 % 13.49 % 17.86 % -
  YoY % 0.00% 0.00% 0.00% 0.00% -27.72% -24.47% -
  Horiz. % -42.16% 0.00% -22.62% 0.00% 54.59% 75.53% 100.00%
Total Cost 110,447 112,548 93,654 109,793 99,711 99,377 85,589 4.34%
  YoY % -1.87% 20.17% -14.70% 10.11% 0.34% 16.11% -
  Horiz. % 129.04% 131.50% 109.42% 128.28% 116.50% 116.11% 100.00%
Net Worth 85,849 89,291 111,480 111,307 109,701 108,799 93,902 -1.48%
  YoY % -3.85% -19.90% 0.16% 1.46% 0.83% 15.87% -
  Horiz. % 91.42% 95.09% 118.72% 118.54% 116.82% 115.87% 100.00%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - 4,249 3,756 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 13.15% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 113.15% 100.00%
Div Payout % - % - % - % - % - % 41.05 % 39.28 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 4.51% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 104.51% 100.00%
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 85,849 89,291 111,480 111,307 109,701 108,799 93,902 -1.48%
  YoY % -3.85% -19.90% 0.16% 1.46% 0.83% 15.87% -
  Horiz. % 91.42% 95.09% 118.72% 118.54% 116.82% 115.87% 100.00%
NOSH 85,000 85,039 85,099 84,967 85,039 84,999 75,121 2.08%
  YoY % -0.05% -0.07% 0.16% -0.08% 0.05% 13.15% -
  Horiz. % 113.15% 113.20% 113.28% 113.11% 113.20% 113.15% 100.00%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 3.07 % -7.10 % 2.23 % -1.20 % 3.13 % 9.43 % 10.05 % -17.93%
  YoY % 143.24% -418.39% 285.83% -138.34% -66.81% -6.17% -
  Horiz. % 30.55% -70.65% 22.19% -11.94% 31.14% 93.83% 100.00%
ROE 4.07 % -8.35 % 1.92 % -1.17 % 2.94 % 9.52 % 10.18 % -14.16%
  YoY % 148.74% -534.90% 264.10% -139.80% -69.12% -6.48% -
  Horiz. % 39.98% -82.02% 18.86% -11.49% 28.88% 93.52% 100.00%
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 134.05 123.58 112.56 127.69 121.04 129.09 126.66 0.95%
  YoY % 8.47% 9.79% -11.85% 5.49% -6.24% 1.92% -
  Horiz. % 105.83% 97.57% 88.87% 100.81% 95.56% 101.92% 100.00%
EPS 4.12 -8.77 2.51 -1.53 3.79 12.18 12.73 -17.13%
  YoY % 146.98% -449.40% 264.05% -140.37% -68.88% -4.32% -
  Horiz. % 32.36% -68.89% 19.72% -12.02% 29.77% 95.68% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 5.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% 100.00%
NAPS 1.0100 1.0500 1.3100 1.3100 1.2900 1.2800 1.2500 -3.49%
  YoY % -3.81% -19.85% 0.00% 1.55% 0.78% 2.40% -
  Horiz. % 80.80% 84.00% 104.80% 104.80% 103.20% 102.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 129.44 119.38 108.82 123.25 116.93 124.65 108.09 3.05%
  YoY % 8.43% 9.70% -11.71% 5.40% -6.19% 15.32% -
  Horiz. % 119.75% 110.44% 100.68% 114.03% 108.18% 115.32% 100.00%
EPS 3.97 -8.47 2.43 -1.48 3.66 11.76 10.86 -15.43%
  YoY % 146.87% -448.56% 264.19% -140.44% -68.88% 8.29% -
  Horiz. % 36.56% -77.99% 22.38% -13.63% 33.70% 108.29% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 4.83 4.27 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 13.11% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 113.11% 100.00%
NAPS 0.9753 1.0144 1.2664 1.2645 1.2462 1.2360 1.0667 -1.48%
  YoY % -3.85% -19.90% 0.15% 1.47% 0.83% 15.87% -
  Horiz. % 91.43% 95.10% 118.72% 118.54% 116.83% 115.87% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.3300 0.3600 0.8000 0.7000 0.6800 1.3400 1.7900 -
P/RPS 0.25 0.29 0.71 0.55 0.56 1.04 1.41 -25.04%
  YoY % -13.79% -59.15% 29.09% -1.79% -46.15% -26.24% -
  Horiz. % 17.73% 20.57% 50.35% 39.01% 39.72% 73.76% 100.00%
P/EPS 8.02 -4.10 31.87 -45.75 17.94 11.00 14.06 -8.93%
  YoY % 295.61% -112.86% 169.66% -355.02% 63.09% -21.76% -
  Horiz. % 57.04% -29.16% 226.67% -325.39% 127.60% 78.24% 100.00%
EY 12.47 -24.36 3.14 -2.19 5.57 9.09 7.11 9.81%
  YoY % 151.19% -875.80% 243.38% -139.32% -38.72% 27.85% -
  Horiz. % 175.39% -342.62% 44.16% -30.80% 78.34% 127.85% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 3.73 2.79 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 33.69% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 133.69% 100.00%
P/NAPS 0.33 0.34 0.61 0.53 0.53 1.05 1.43 -21.67%
  YoY % -2.94% -44.26% 15.09% 0.00% -49.52% -26.57% -
  Horiz. % 23.08% 23.78% 42.66% 37.06% 37.06% 73.43% 100.00%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 27/02/12 24/02/11 25/02/10 26/02/09 26/02/08 26/02/07 27/02/06 -
Price 0.2900 0.3800 0.5100 0.7000 0.8000 1.4200 1.8200 -
P/RPS 0.22 0.31 0.45 0.55 0.66 1.10 1.44 -26.87%
  YoY % -29.03% -31.11% -18.18% -16.67% -40.00% -23.61% -
  Horiz. % 15.28% 21.53% 31.25% 38.19% 45.83% 76.39% 100.00%
P/EPS 7.05 -4.33 20.32 -45.75 21.11 11.66 14.30 -11.11%
  YoY % 262.82% -121.31% 144.42% -316.72% 81.05% -18.46% -
  Horiz. % 49.30% -30.28% 142.10% -319.93% 147.62% 81.54% 100.00%
EY 14.19 -23.08 4.92 -2.19 4.74 8.58 6.99 12.52%
  YoY % 161.48% -569.11% 324.66% -146.20% -44.76% 22.75% -
  Horiz. % 203.00% -330.19% 70.39% -31.33% 67.81% 122.75% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 3.52 2.75 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 28.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 128.00% 100.00%
P/NAPS 0.29 0.36 0.39 0.53 0.62 1.11 1.46 -23.61%
  YoY % -19.44% -7.69% -26.42% -14.52% -44.14% -23.97% -
  Horiz. % 19.86% 24.66% 26.71% 36.30% 42.47% 76.03% 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.
 


TOP ARTICLES

1. 顶级手套业绩逊色 目标价砍至1.68令吉 星洲日報/投資致富‧企業故事
2. 云顶双雄满手“烂牌” 林国泰如何吃糊? 星洲日報/投資致富‧企業故事
3. 投资马股看何方 冷眼亲声解答 【冷眼专栏】漫漫投资路
4. China has overtaken USA - Koon Yew Yin Koon Yew Yin's Blog
5. Symlife - Race for Control, Who will Win? Symphony Life - Race for Control
6. What happened to Evergrande and its impacts to the steel industry Shiba Capital
7. 【行家论股/视频】顶级手套 财测目标价下调 南洋行家论股
8. Top Glove Corporation Berhad - Missing Expectations PublicInvest Research
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
 
 

604  318  523  831 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FINTEC 0.02-0.005 
 SERBADK 0.365+0.05 
 PASUKGB 0.075-0.015 
 YONGTAI 0.14-0.02 
 KNM 0.250.00 
 TFP 0.185-0.03 
 DNEX 0.765+0.005 
 EAH 0.020.00 
 TIGER-OR 0.0050.00 
 KANGER 0.050.00 
PARTNERS & BROKERS