Highlights

[IQGROUP] YoY Cumulative Quarter Result on 2013-12-31 [#3]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 24-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 31-Dec-2013  [#3]
Profit Trend QoQ -     29.91%    YoY -     7,568.75%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 151,403 138,887 155,061 134,286 103,635 113,945 105,090 6.27%
  YoY % 9.01% -10.43% 15.47% 29.58% -9.05% 8.43% -
  Horiz. % 144.07% 132.16% 147.55% 127.78% 98.62% 108.43% 100.00%
PBT 27,606 21,367 23,948 12,827 329 3,253 -7,480 -
  YoY % 29.20% -10.78% 86.70% 3,798.78% -89.89% 143.49% -
  Horiz. % -369.06% -285.66% -320.16% -171.48% -4.40% -43.49% 100.00%
Tax -5,636 -5,383 -5,374 -2,072 -473 245 22 -
  YoY % -4.70% -0.17% -159.36% -338.05% -293.06% 1,013.64% -
  Horiz. % -25,618.18% -24,468.18% -24,427.27% -9,418.18% -2,150.00% 1,113.64% 100.00%
NP 21,970 15,984 18,574 10,755 -144 3,498 -7,458 -
  YoY % 37.45% -13.94% 72.70% 7,568.75% -104.12% 146.90% -
  Horiz. % -294.58% -214.32% -249.05% -144.21% 1.93% -46.90% 100.00%
NP to SH 21,970 16,146 18,868 10,755 -144 3,498 -7,458 -
  YoY % 36.07% -14.43% 75.43% 7,568.75% -104.12% 146.90% -
  Horiz. % -294.58% -216.49% -252.99% -144.21% 1.93% -46.90% 100.00%
Tax Rate 20.42 % 25.19 % 22.44 % 16.15 % 143.77 % -7.53 % - % -
  YoY % -18.94% 12.25% 38.95% -88.77% 2,009.30% 0.00% -
  Horiz. % -271.18% -334.53% -298.01% -214.48% -1,909.30% 100.00% -
Total Cost 129,433 122,903 136,487 123,531 103,779 110,447 112,548 2.35%
  YoY % 5.31% -9.95% 10.49% 19.03% -6.04% -1.87% -
  Horiz. % 115.00% 109.20% 121.27% 109.76% 92.21% 98.13% 100.00%
Net Worth 159,330 139,462 117,924 96,922 83,858 85,849 89,291 10.12%
  YoY % 14.25% 18.26% 21.67% 15.58% -2.32% -3.85% -
  Horiz. % 178.44% 156.19% 132.07% 108.55% 93.92% 96.15% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 44 35 34 - - - - -
  YoY % 25.45% 2.64% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 128.77% 102.64% 100.00% - - - -
Div Payout % 0.20 % 0.22 % 0.18 % - % - % - % - % -
  YoY % -9.09% 22.22% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 111.11% 122.22% 100.00% - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 159,330 139,462 117,924 96,922 83,858 85,849 89,291 10.12%
  YoY % 14.25% 18.26% 21.67% 15.58% -2.32% -3.85% -
  Horiz. % 178.44% 156.19% 132.07% 108.55% 93.92% 96.15% 100.00%
NOSH 88,028 87,712 85,452 85,019 84,705 85,000 85,039 0.58%
  YoY % 0.36% 2.64% 0.51% 0.37% -0.35% -0.05% -
  Horiz. % 103.51% 103.14% 100.49% 99.98% 99.61% 99.95% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 14.51 % 11.51 % 11.98 % 8.01 % -0.14 % 3.07 % -7.10 % -
  YoY % 26.06% -3.92% 49.56% 5,821.43% -104.56% 143.24% -
  Horiz. % -204.37% -162.11% -168.73% -112.82% 1.97% -43.24% 100.00%
ROE 13.79 % 11.58 % 16.00 % 11.10 % -0.17 % 4.07 % -8.35 % -
  YoY % 19.08% -27.62% 44.14% 6,629.41% -104.18% 148.74% -
  Horiz. % -165.15% -138.68% -191.62% -132.93% 2.04% -48.74% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 171.99 158.34 181.46 157.95 122.35 134.05 123.58 5.66%
  YoY % 8.62% -12.74% 14.88% 29.10% -8.73% 8.47% -
  Horiz. % 139.17% 128.13% 146.84% 127.81% 99.00% 108.47% 100.00%
EPS 24.96 18.41 22.08 12.65 -0.17 4.12 -8.77 -
  YoY % 35.58% -16.62% 74.55% 7,541.18% -104.13% 146.98% -
  Horiz. % -284.61% -209.92% -251.77% -144.24% 1.94% -46.98% 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 1.8100 1.5900 1.3800 1.1400 0.9900 1.0100 1.0500 9.49%
  YoY % 13.84% 15.22% 21.05% 15.15% -1.98% -3.81% -
  Horiz. % 172.38% 151.43% 131.43% 108.57% 94.29% 96.19% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 171.99 157.78 176.15 152.55 117.73 129.44 119.38 6.27%
  YoY % 9.01% -10.43% 15.47% 29.58% -9.05% 8.43% -
  Horiz. % 144.07% 132.17% 147.55% 127.79% 98.62% 108.43% 100.00%
EPS 24.96 18.34 21.43 12.22 -0.16 3.97 -8.47 -
  YoY % 36.10% -14.42% 75.37% 7,737.50% -104.03% 146.87% -
  Horiz. % -294.69% -216.53% -253.01% -144.27% 1.89% -46.87% 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 1.8100 1.5843 1.3396 1.1010 0.9526 0.9753 1.0144 10.12%
  YoY % 14.25% 18.27% 21.67% 15.58% -2.33% -3.85% -
  Horiz. % 178.43% 156.18% 132.06% 108.54% 93.91% 96.15% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 2.5500 2.0800 1.5900 0.8050 0.4500 0.3300 0.3600 -
P/RPS 1.48 1.31 0.88 0.51 0.37 0.25 0.29 31.18%
  YoY % 12.98% 48.86% 72.55% 37.84% 48.00% -13.79% -
  Horiz. % 510.34% 451.72% 303.45% 175.86% 127.59% 86.21% 100.00%
P/EPS 10.22 11.30 7.20 6.36 -264.71 8.02 -4.10 -
  YoY % -9.56% 56.94% 13.21% 102.40% -3,400.62% 295.61% -
  Horiz. % -249.27% -275.61% -175.61% -155.12% 6,456.34% -195.61% 100.00%
EY 9.79 8.85 13.89 15.71 -0.38 12.47 -24.36 -
  YoY % 10.62% -36.29% -11.58% 4,234.21% -103.05% 151.19% -
  Horiz. % -40.19% -36.33% -57.02% -64.49% 1.56% -51.19% 100.00%
DY 0.02 0.02 0.03 0.00 0.00 0.00 0.00 -
  YoY % 0.00% -33.33% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 66.67% 66.67% 100.00% - - - -
P/NAPS 1.41 1.31 1.15 0.71 0.45 0.33 0.34 26.73%
  YoY % 7.63% 13.91% 61.97% 57.78% 36.36% -2.94% -
  Horiz. % 414.71% 385.29% 338.24% 208.82% 132.35% 97.06% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 25/02/16 25/02/15 24/02/14 25/02/13 27/02/12 24/02/11 -
Price 2.9400 2.0100 2.3400 1.4700 0.3700 0.2900 0.3800 -
P/RPS 1.71 1.27 1.29 0.93 0.30 0.22 0.31 32.89%
  YoY % 34.65% -1.55% 38.71% 210.00% 36.36% -29.03% -
  Horiz. % 551.61% 409.68% 416.13% 300.00% 96.77% 70.97% 100.00%
P/EPS 11.78 10.92 10.60 11.62 -217.65 7.05 -4.33 -
  YoY % 7.88% 3.02% -8.78% 105.34% -3,187.23% 262.82% -
  Horiz. % -272.06% -252.19% -244.80% -268.36% 5,026.56% -162.82% 100.00%
EY 8.49 9.16 9.44 8.61 -0.46 14.19 -23.08 -
  YoY % -7.31% -2.97% 9.64% 1,971.74% -103.24% 161.48% -
  Horiz. % -36.79% -39.69% -40.90% -37.31% 1.99% -61.48% 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 1.62 1.26 1.70 1.29 0.37 0.29 0.36 28.46%
  YoY % 28.57% -25.88% 31.78% 248.65% 27.59% -19.44% -
  Horiz. % 450.00% 350.00% 472.22% 358.33% 102.78% 80.56% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
2. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
4. Cutting Your Losses Our Investment Journey
5. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
6. Am I a Chinese Chauvinistic? Sslee blog
7. 高息股转型投资法 Our Investment Journey
8. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
Partners & Brokers