Highlights

[IQGROUP] YoY Cumulative Quarter Result on 2012-12-31 [#3]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 25-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 31-Dec-2012  [#3]
Profit Trend QoQ -     -188.89%    YoY -     -104.12%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 138,887 155,061 134,286 103,635 113,945 105,090 95,790 6.38%
  YoY % -10.43% 15.47% 29.58% -9.05% 8.43% 9.71% -
  Horiz. % 144.99% 161.88% 140.19% 108.19% 118.95% 109.71% 100.00%
PBT 21,367 23,948 12,827 329 3,253 -7,480 2,053 47.73%
  YoY % -10.78% 86.70% 3,798.78% -89.89% 143.49% -464.34% -
  Horiz. % 1,040.77% 1,166.49% 624.79% 16.03% 158.45% -364.34% 100.00%
Tax -5,383 -5,374 -2,072 -473 245 22 83 -
  YoY % -0.17% -159.36% -338.05% -293.06% 1,013.64% -73.49% -
  Horiz. % -6,485.54% -6,474.70% -2,496.39% -569.88% 295.18% 26.51% 100.00%
NP 15,984 18,574 10,755 -144 3,498 -7,458 2,136 39.83%
  YoY % -13.94% 72.70% 7,568.75% -104.12% 146.90% -449.16% -
  Horiz. % 748.31% 869.57% 503.51% -6.74% 163.76% -349.16% 100.00%
NP to SH 16,146 18,868 10,755 -144 3,498 -7,458 2,136 40.07%
  YoY % -14.43% 75.43% 7,568.75% -104.12% 146.90% -449.16% -
  Horiz. % 755.90% 883.33% 503.51% -6.74% 163.76% -349.16% 100.00%
Tax Rate 25.19 % 22.44 % 16.15 % 143.77 % -7.53 % - % -4.04 % -
  YoY % 12.25% 38.95% -88.77% 2,009.30% 0.00% 0.00% -
  Horiz. % -623.51% -555.45% -399.75% -3,558.66% 186.39% 0.00% 100.00%
Total Cost 122,903 136,487 123,531 103,779 110,447 112,548 93,654 4.63%
  YoY % -9.95% 10.49% 19.03% -6.04% -1.87% 20.17% -
  Horiz. % 131.23% 145.74% 131.90% 110.81% 117.93% 120.17% 100.00%
Net Worth 139,462 117,924 96,922 83,858 85,849 89,291 111,480 3.80%
  YoY % 18.26% 21.67% 15.58% -2.32% -3.85% -19.90% -
  Horiz. % 125.10% 105.78% 86.94% 75.22% 77.01% 80.10% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 35 34 - - - - - -
  YoY % 2.64% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 102.64% 100.00% - - - - -
Div Payout % 0.22 % 0.18 % - % - % - % - % - % -
  YoY % 22.22% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 122.22% 100.00% - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 139,462 117,924 96,922 83,858 85,849 89,291 111,480 3.80%
  YoY % 18.26% 21.67% 15.58% -2.32% -3.85% -19.90% -
  Horiz. % 125.10% 105.78% 86.94% 75.22% 77.01% 80.10% 100.00%
NOSH 87,712 85,452 85,019 84,705 85,000 85,039 85,099 0.50%
  YoY % 2.64% 0.51% 0.37% -0.35% -0.05% -0.07% -
  Horiz. % 103.07% 100.42% 99.91% 99.54% 99.88% 99.93% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 11.51 % 11.98 % 8.01 % -0.14 % 3.07 % -7.10 % 2.23 % 31.44%
  YoY % -3.92% 49.56% 5,821.43% -104.56% 143.24% -418.39% -
  Horiz. % 516.14% 537.22% 359.19% -6.28% 137.67% -318.39% 100.00%
ROE 11.58 % 16.00 % 11.10 % -0.17 % 4.07 % -8.35 % 1.92 % 34.90%
  YoY % -27.62% 44.14% 6,629.41% -104.18% 148.74% -534.90% -
  Horiz. % 603.12% 833.33% 578.13% -8.85% 211.98% -434.90% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 158.34 181.46 157.95 122.35 134.05 123.58 112.56 5.85%
  YoY % -12.74% 14.88% 29.10% -8.73% 8.47% 9.79% -
  Horiz. % 140.67% 161.21% 140.33% 108.70% 119.09% 109.79% 100.00%
EPS 18.41 22.08 12.65 -0.17 4.12 -8.77 2.51 39.37%
  YoY % -16.62% 74.55% 7,541.18% -104.13% 146.98% -449.40% -
  Horiz. % 733.47% 879.68% 503.98% -6.77% 164.14% -349.40% 100.00%
DPS 0.04 0.04 0.00 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% - - - - -
NAPS 1.5900 1.3800 1.1400 0.9900 1.0100 1.0500 1.3100 3.28%
  YoY % 15.22% 21.05% 15.15% -1.98% -3.81% -19.85% -
  Horiz. % 121.37% 105.34% 87.02% 75.57% 77.10% 80.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 157.78 176.15 152.55 117.73 129.44 119.38 108.82 6.38%
  YoY % -10.43% 15.47% 29.58% -9.05% 8.43% 9.70% -
  Horiz. % 144.99% 161.87% 140.19% 108.19% 118.95% 109.70% 100.00%
EPS 18.34 21.43 12.22 -0.16 3.97 -8.47 2.43 40.03%
  YoY % -14.42% 75.37% 7,737.50% -104.03% 146.87% -448.56% -
  Horiz. % 754.73% 881.89% 502.88% -6.58% 163.37% -348.56% 100.00%
DPS 0.04 0.04 0.00 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% - - - - -
NAPS 1.5843 1.3396 1.1010 0.9526 0.9753 1.0144 1.2664 3.80%
  YoY % 18.27% 21.67% 15.58% -2.33% -3.85% -19.90% -
  Horiz. % 125.10% 105.78% 86.94% 75.22% 77.01% 80.10% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 2.0800 1.5900 0.8050 0.4500 0.3300 0.3600 0.8000 -
P/RPS 1.31 0.88 0.51 0.37 0.25 0.29 0.71 10.74%
  YoY % 48.86% 72.55% 37.84% 48.00% -13.79% -59.15% -
  Horiz. % 184.51% 123.94% 71.83% 52.11% 35.21% 40.85% 100.00%
P/EPS 11.30 7.20 6.36 -264.71 8.02 -4.10 31.87 -15.86%
  YoY % 56.94% 13.21% 102.40% -3,400.62% 295.61% -112.86% -
  Horiz. % 35.46% 22.59% 19.96% -830.59% 25.16% -12.86% 100.00%
EY 8.85 13.89 15.71 -0.38 12.47 -24.36 3.14 18.84%
  YoY % -36.29% -11.58% 4,234.21% -103.05% 151.19% -875.80% -
  Horiz. % 281.85% 442.36% 500.32% -12.10% 397.13% -775.80% 100.00%
DY 0.02 0.03 0.00 0.00 0.00 0.00 0.00 -
  YoY % -33.33% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 66.67% 100.00% - - - - -
P/NAPS 1.31 1.15 0.71 0.45 0.33 0.34 0.61 13.58%
  YoY % 13.91% 61.97% 57.78% 36.36% -2.94% -44.26% -
  Horiz. % 214.75% 188.52% 116.39% 73.77% 54.10% 55.74% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 25/02/15 24/02/14 25/02/13 27/02/12 24/02/11 25/02/10 -
Price 2.0100 2.3400 1.4700 0.3700 0.2900 0.3800 0.5100 -
P/RPS 1.27 1.29 0.93 0.30 0.22 0.31 0.45 18.87%
  YoY % -1.55% 38.71% 210.00% 36.36% -29.03% -31.11% -
  Horiz. % 282.22% 286.67% 206.67% 66.67% 48.89% 68.89% 100.00%
P/EPS 10.92 10.60 11.62 -217.65 7.05 -4.33 20.32 -9.83%
  YoY % 3.02% -8.78% 105.34% -3,187.23% 262.82% -121.31% -
  Horiz. % 53.74% 52.17% 57.19% -1,071.11% 34.69% -21.31% 100.00%
EY 9.16 9.44 8.61 -0.46 14.19 -23.08 4.92 10.91%
  YoY % -2.97% 9.64% 1,971.74% -103.24% 161.48% -569.11% -
  Horiz. % 186.18% 191.87% 175.00% -9.35% 288.41% -469.11% 100.00%
DY 0.02 0.02 0.00 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% - - - - -
P/NAPS 1.26 1.70 1.29 0.37 0.29 0.36 0.39 21.58%
  YoY % -25.88% 31.78% 248.65% 27.59% -19.44% -7.69% -
  Horiz. % 323.08% 435.90% 330.77% 94.87% 74.36% 92.31% 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. Why is Mr Ooi Teck Bee’s Rm 1.16 target for Hiap Teck easily achievable? Koon Yew Yin Koon Yew Yin's Blog
2. Opportunities abound for Hong Kong construction sector Good Articles to Share
3. PublicInvest Research Headlines - 25 Oct 2021 PublicInvest Research
4. Biden sparks confusion with commitment to Taiwan’s defence if Beijing attacks Good Articles to Share
5. NOW SHOWING : THE TRILOGY OF FAST & FURIOUS SHOW - PART 13 SUPER BULL STOCKS -Super Positive Momentum Stocks- FOR 26 OCTOBER 2021 --- K SEE_Research
6. As outbreak worsens, Covid-19 cases in eastern Europe near 20 million Good Articles to Share
7. Cream cracker maker defends product, complies with standards save malaysia!
8. ESG - The Circular Economy’s Implications on Plastic Sector Kenanga Research & Investment
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

415  465  583  824 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.77+0.015 
 MINETEC-PA 0.035+0.035 
 AT 0.055-0.005 
 FITTERS 0.435+0.02 
 MTRONIC 0.025-0.005 
 MYEG 1.09+0.05 
 LKL 0.125-0.01 
 NWP 0.275-0.015 
 KANGER 0.050.00 
 OPCOM 1.29-0.04 
PARTNERS & BROKERS