Highlights

[IQGROUP] YoY Cumulative Quarter Result on 2014-12-31 [#3]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 25-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 31-Dec-2014  [#3]
Profit Trend QoQ -     36.58%    YoY -     75.43%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 118,715 151,403 138,887 155,061 134,286 103,635 113,945 0.69%
  YoY % -21.59% 9.01% -10.43% 15.47% 29.58% -9.05% -
  Horiz. % 104.19% 132.87% 121.89% 136.08% 117.85% 90.95% 100.00%
PBT 930 27,606 21,367 23,948 12,827 329 3,253 -18.82%
  YoY % -96.63% 29.20% -10.78% 86.70% 3,798.78% -89.89% -
  Horiz. % 28.59% 848.63% 656.84% 736.18% 394.31% 10.11% 100.00%
Tax 393 -5,636 -5,383 -5,374 -2,072 -473 245 8.19%
  YoY % 106.97% -4.70% -0.17% -159.36% -338.05% -293.06% -
  Horiz. % 160.41% -2,300.41% -2,197.14% -2,193.47% -845.71% -193.06% 100.00%
NP 1,323 21,970 15,984 18,574 10,755 -144 3,498 -14.95%
  YoY % -93.98% 37.45% -13.94% 72.70% 7,568.75% -104.12% -
  Horiz. % 37.82% 628.07% 456.95% 530.99% 307.46% -4.12% 100.00%
NP to SH 1,323 21,970 16,146 18,868 10,755 -144 3,498 -14.95%
  YoY % -93.98% 36.07% -14.43% 75.43% 7,568.75% -104.12% -
  Horiz. % 37.82% 628.07% 461.58% 539.39% 307.46% -4.12% 100.00%
Tax Rate -42.26 % 20.42 % 25.19 % 22.44 % 16.15 % 143.77 % -7.53 % 33.27%
  YoY % -306.95% -18.94% 12.25% 38.95% -88.77% 2,009.30% -
  Horiz. % 561.22% -271.18% -334.53% -298.01% -214.48% -1,909.30% 100.00%
Total Cost 117,392 129,433 122,903 136,487 123,531 103,779 110,447 1.02%
  YoY % -9.30% 5.31% -9.95% 10.49% 19.03% -6.04% -
  Horiz. % 106.29% 117.19% 111.28% 123.58% 111.85% 93.96% 100.00%
Net Worth 153,168 159,330 139,462 117,924 96,922 83,858 85,849 10.12%
  YoY % -3.87% 14.25% 18.26% 21.67% 15.58% -2.32% -
  Horiz. % 178.41% 185.59% 162.45% 137.36% 112.90% 97.68% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 44 44 35 34 - - - -
  YoY % 0.00% 25.45% 2.64% 0.00% 0.00% 0.00% -
  Horiz. % 128.77% 128.77% 102.64% 100.00% - - -
Div Payout % 3.33 % 0.20 % 0.22 % 0.18 % - % - % - % -
  YoY % 1,565.00% -9.09% 22.22% 0.00% 0.00% 0.00% -
  Horiz. % 1,850.00% 111.11% 122.22% 100.00% - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 153,168 159,330 139,462 117,924 96,922 83,858 85,849 10.12%
  YoY % -3.87% 14.25% 18.26% 21.67% 15.58% -2.32% -
  Horiz. % 178.41% 185.59% 162.45% 137.36% 112.90% 97.68% 100.00%
NOSH 88,028 88,028 87,712 85,452 85,019 84,705 85,000 0.58%
  YoY % 0.00% 0.36% 2.64% 0.51% 0.37% -0.35% -
  Horiz. % 103.56% 103.56% 103.19% 100.53% 100.02% 99.65% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 1.11 % 14.51 % 11.51 % 11.98 % 8.01 % -0.14 % 3.07 % -15.58%
  YoY % -92.35% 26.06% -3.92% 49.56% 5,821.43% -104.56% -
  Horiz. % 36.16% 472.64% 374.92% 390.23% 260.91% -4.56% 100.00%
ROE 0.86 % 13.79 % 11.58 % 16.00 % 11.10 % -0.17 % 4.07 % -22.81%
  YoY % -93.76% 19.08% -27.62% 44.14% 6,629.41% -104.18% -
  Horiz. % 21.13% 338.82% 284.52% 393.12% 272.73% -4.18% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 134.86 171.99 158.34 181.46 157.95 122.35 134.05 0.10%
  YoY % -21.59% 8.62% -12.74% 14.88% 29.10% -8.73% -
  Horiz. % 100.60% 128.30% 118.12% 135.37% 117.83% 91.27% 100.00%
EPS 1.50 24.96 18.41 22.08 12.65 -0.17 4.12 -15.49%
  YoY % -93.99% 35.58% -16.62% 74.55% 7,541.18% -104.13% -
  Horiz. % 36.41% 605.83% 446.84% 535.92% 307.04% -4.13% 100.00%
DPS 0.05 0.05 0.04 0.04 0.00 0.00 0.00 -
  YoY % 0.00% 25.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 125.00% 125.00% 100.00% 100.00% - - -
NAPS 1.7400 1.8100 1.5900 1.3800 1.1400 0.9900 1.0100 9.48%
  YoY % -3.87% 13.84% 15.22% 21.05% 15.15% -1.98% -
  Horiz. % 172.28% 179.21% 157.43% 136.63% 112.87% 98.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 134.86 171.99 157.78 176.15 152.55 117.73 129.44 0.69%
  YoY % -21.59% 9.01% -10.43% 15.47% 29.58% -9.05% -
  Horiz. % 104.19% 132.87% 121.89% 136.09% 117.85% 90.95% 100.00%
EPS 1.50 24.96 18.34 21.43 12.22 -0.16 3.97 -14.96%
  YoY % -93.99% 36.10% -14.42% 75.37% 7,737.50% -104.03% -
  Horiz. % 37.78% 628.72% 461.96% 539.80% 307.81% -4.03% 100.00%
DPS 0.05 0.05 0.04 0.04 0.00 0.00 0.00 -
  YoY % 0.00% 25.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 125.00% 125.00% 100.00% 100.00% - - -
NAPS 1.7400 1.8100 1.5843 1.3396 1.1010 0.9526 0.9753 10.12%
  YoY % -3.87% 14.25% 18.27% 21.67% 15.58% -2.33% -
  Horiz. % 178.41% 185.58% 162.44% 137.35% 112.89% 97.67% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 1.9900 2.5500 2.0800 1.5900 0.8050 0.4500 0.3300 -
P/RPS 1.48 1.48 1.31 0.88 0.51 0.37 0.25 34.46%
  YoY % 0.00% 12.98% 48.86% 72.55% 37.84% 48.00% -
  Horiz. % 592.00% 592.00% 524.00% 352.00% 204.00% 148.00% 100.00%
P/EPS 132.41 10.22 11.30 7.20 6.36 -264.71 8.02 59.50%
  YoY % 1,195.60% -9.56% 56.94% 13.21% 102.40% -3,400.62% -
  Horiz. % 1,651.00% 127.43% 140.90% 89.78% 79.30% -3,300.62% 100.00%
EY 0.76 9.79 8.85 13.89 15.71 -0.38 12.47 -37.24%
  YoY % -92.24% 10.62% -36.29% -11.58% 4,234.21% -103.05% -
  Horiz. % 6.09% 78.51% 70.97% 111.39% 125.98% -3.05% 100.00%
DY 0.03 0.02 0.02 0.03 0.00 0.00 0.00 -
  YoY % 50.00% 0.00% -33.33% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 66.67% 66.67% 100.00% - - -
P/NAPS 1.14 1.41 1.31 1.15 0.71 0.45 0.33 22.93%
  YoY % -19.15% 7.63% 13.91% 61.97% 57.78% 36.36% -
  Horiz. % 345.45% 427.27% 396.97% 348.48% 215.15% 136.36% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 27/02/17 25/02/16 25/02/15 24/02/14 25/02/13 27/02/12 -
Price 1.7800 2.9400 2.0100 2.3400 1.4700 0.3700 0.2900 -
P/RPS 1.32 1.71 1.27 1.29 0.93 0.30 0.22 34.76%
  YoY % -22.81% 34.65% -1.55% 38.71% 210.00% 36.36% -
  Horiz. % 600.00% 777.27% 577.27% 586.36% 422.73% 136.36% 100.00%
P/EPS 118.44 11.78 10.92 10.60 11.62 -217.65 7.05 59.97%
  YoY % 905.43% 7.88% 3.02% -8.78% 105.34% -3,187.23% -
  Horiz. % 1,680.00% 167.09% 154.89% 150.35% 164.82% -3,087.23% 100.00%
EY 0.84 8.49 9.16 9.44 8.61 -0.46 14.19 -37.54%
  YoY % -90.11% -7.31% -2.97% 9.64% 1,971.74% -103.24% -
  Horiz. % 5.92% 59.83% 64.55% 66.53% 60.68% -3.24% 100.00%
DY 0.03 0.02 0.02 0.02 0.00 0.00 0.00 -
  YoY % 50.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 150.00% 100.00% 100.00% 100.00% - - -
P/NAPS 1.02 1.62 1.26 1.70 1.29 0.37 0.29 23.30%
  YoY % -37.04% 28.57% -25.88% 31.78% 248.65% 27.59% -
  Horiz. % 351.72% 558.62% 434.48% 586.21% 444.83% 127.59% 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
 
 

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