Highlights

[IQGROUP] YoY Cumulative Quarter Result on 2017-12-31 [#3]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 27-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 31-Dec-2017  [#3]
Profit Trend QoQ -     -44.81%    YoY -     -93.98%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 100,473 88,594 110,898 118,715 151,403 138,887 155,061 -6.97%
  YoY % 13.41% -20.11% -6.58% -21.59% 9.01% -10.43% -
  Horiz. % 64.80% 57.13% 71.52% 76.56% 97.64% 89.57% 100.00%
PBT 3,830 -10,159 276 930 27,606 21,367 23,948 -26.30%
  YoY % 137.70% -3,780.80% -70.32% -96.63% 29.20% -10.78% -
  Horiz. % 15.99% -42.42% 1.15% 3.88% 115.27% 89.22% 100.00%
Tax -505 -1,591 180 393 -5,636 -5,383 -5,374 -32.55%
  YoY % 68.26% -983.89% -54.20% 106.97% -4.70% -0.17% -
  Horiz. % 9.40% 29.61% -3.35% -7.31% 104.88% 100.17% 100.00%
NP 3,325 -11,750 456 1,323 21,970 15,984 18,574 -24.91%
  YoY % 128.30% -2,676.75% -65.53% -93.98% 37.45% -13.94% -
  Horiz. % 17.90% -63.26% 2.46% 7.12% 118.28% 86.06% 100.00%
NP to SH 3,325 -11,750 456 1,323 21,970 16,146 18,868 -25.10%
  YoY % 128.30% -2,676.75% -65.53% -93.98% 36.07% -14.43% -
  Horiz. % 17.62% -62.27% 2.42% 7.01% 116.44% 85.57% 100.00%
Tax Rate 13.19 % - % -65.22 % -42.26 % 20.42 % 25.19 % 22.44 % -8.47%
  YoY % 0.00% 0.00% -54.33% -306.95% -18.94% 12.25% -
  Horiz. % 58.78% 0.00% -290.64% -188.32% 91.00% 112.25% 100.00%
Total Cost 97,148 100,344 110,442 117,392 129,433 122,903 136,487 -5.50%
  YoY % -3.19% -9.14% -5.92% -9.30% 5.31% -9.95% -
  Horiz. % 71.18% 73.52% 80.92% 86.01% 94.83% 90.05% 100.00%
Net Worth 125,880 126,760 141,725 153,168 159,330 139,462 117,924 1.09%
  YoY % -0.69% -10.56% -7.47% -3.87% 14.25% 18.26% -
  Horiz. % 106.75% 107.49% 120.18% 129.89% 135.11% 118.26% 100.00%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - 44 44 35 34 -
  YoY % 0.00% 0.00% 0.00% 0.00% 25.45% 2.64% -
  Horiz. % 0.00% 0.00% 0.00% 128.77% 128.77% 102.64% 100.00%
Div Payout % - % - % - % 3.33 % 0.20 % 0.22 % 0.18 % -
  YoY % 0.00% 0.00% 0.00% 1,565.00% -9.09% 22.22% -
  Horiz. % 0.00% 0.00% 0.00% 1,850.00% 111.11% 122.22% 100.00%
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 125,880 126,760 141,725 153,168 159,330 139,462 117,924 1.09%
  YoY % -0.69% -10.56% -7.47% -3.87% 14.25% 18.26% -
  Horiz. % 106.75% 107.49% 120.18% 129.89% 135.11% 118.26% 100.00%
NOSH 88,028 88,028 88,028 88,028 88,028 87,712 85,452 0.50%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.36% 2.64% -
  Horiz. % 103.01% 103.01% 103.01% 103.01% 103.01% 102.64% 100.00%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 3.31 % -13.26 % 0.41 % 1.11 % 14.51 % 11.51 % 11.98 % -19.28%
  YoY % 124.96% -3,334.15% -63.06% -92.35% 26.06% -3.92% -
  Horiz. % 27.63% -110.68% 3.42% 9.27% 121.12% 96.08% 100.00%
ROE 2.64 % -9.27 % 0.32 % 0.86 % 13.79 % 11.58 % 16.00 % -25.92%
  YoY % 128.48% -2,996.88% -62.79% -93.76% 19.08% -27.62% -
  Horiz. % 16.50% -57.94% 2.00% 5.38% 86.19% 72.38% 100.00%
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 114.14 100.64 125.98 134.86 171.99 158.34 181.46 -7.43%
  YoY % 13.41% -20.11% -6.58% -21.59% 8.62% -12.74% -
  Horiz. % 62.90% 55.46% 69.43% 74.32% 94.78% 87.26% 100.00%
EPS 3.78 -13.35 0.52 1.50 24.96 18.41 22.08 -25.46%
  YoY % 128.31% -2,667.31% -65.33% -93.99% 35.58% -16.62% -
  Horiz. % 17.12% -60.46% 2.36% 6.79% 113.04% 83.38% 100.00%
DPS 0.00 0.00 0.00 0.05 0.05 0.04 0.04 -
  YoY % 0.00% 0.00% 0.00% 0.00% 25.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 125.00% 125.00% 100.00% 100.00%
NAPS 1.4300 1.4400 1.6100 1.7400 1.8100 1.5900 1.3800 0.59%
  YoY % -0.69% -10.56% -7.47% -3.87% 13.84% 15.22% -
  Horiz. % 103.62% 104.35% 116.67% 126.09% 131.16% 115.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 114.14 100.64 125.98 134.86 171.99 157.78 176.15 -6.97%
  YoY % 13.41% -20.11% -6.58% -21.59% 9.01% -10.43% -
  Horiz. % 64.80% 57.13% 71.52% 76.56% 97.64% 89.57% 100.00%
EPS 3.78 -13.35 0.52 1.50 24.96 18.34 21.43 -25.09%
  YoY % 128.31% -2,667.31% -65.33% -93.99% 36.10% -14.42% -
  Horiz. % 17.64% -62.30% 2.43% 7.00% 116.47% 85.58% 100.00%
DPS 0.00 0.00 0.00 0.05 0.05 0.04 0.04 -
  YoY % 0.00% 0.00% 0.00% 0.00% 25.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 125.00% 125.00% 100.00% 100.00%
NAPS 1.4300 1.4400 1.6100 1.7400 1.8100 1.5843 1.3396 1.09%
  YoY % -0.69% -10.56% -7.47% -3.87% 14.25% 18.27% -
  Horiz. % 106.75% 107.49% 120.19% 129.89% 135.11% 118.27% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.9600 0.7600 1.2400 1.9900 2.5500 2.0800 1.5900 -
P/RPS 0.84 0.76 0.98 1.48 1.48 1.31 0.88 -0.77%
  YoY % 10.53% -22.45% -33.78% 0.00% 12.98% 48.86% -
  Horiz. % 95.45% 86.36% 111.36% 168.18% 168.18% 148.86% 100.00%
P/EPS 25.42 -5.69 239.37 132.41 10.22 11.30 7.20 23.37%
  YoY % 546.75% -102.38% 80.78% 1,195.60% -9.56% 56.94% -
  Horiz. % 353.06% -79.03% 3,324.58% 1,839.03% 141.94% 156.94% 100.00%
EY 3.93 -17.56 0.42 0.76 9.79 8.85 13.89 -18.96%
  YoY % 122.38% -4,280.95% -44.74% -92.24% 10.62% -36.29% -
  Horiz. % 28.29% -126.42% 3.02% 5.47% 70.48% 63.71% 100.00%
DY 0.00 0.00 0.00 0.03 0.02 0.02 0.03 -
  YoY % 0.00% 0.00% 0.00% 50.00% 0.00% -33.33% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% 66.67% 66.67% 100.00%
P/NAPS 0.67 0.53 0.77 1.14 1.41 1.31 1.15 -8.60%
  YoY % 26.42% -31.17% -32.46% -19.15% 7.63% 13.91% -
  Horiz. % 58.26% 46.09% 66.96% 99.13% 122.61% 113.91% 100.00%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 25/02/21 27/02/20 28/02/19 27/02/18 27/02/17 25/02/16 25/02/15 -
Price 1.0700 0.6300 1.2300 1.7800 2.9400 2.0100 2.3400 -
P/RPS 0.94 0.63 0.98 1.32 1.71 1.27 1.29 -5.13%
  YoY % 49.21% -35.71% -25.76% -22.81% 34.65% -1.55% -
  Horiz. % 72.87% 48.84% 75.97% 102.33% 132.56% 98.45% 100.00%
P/EPS 28.33 -4.72 237.44 118.44 11.78 10.92 10.60 17.79%
  YoY % 700.21% -101.99% 100.47% 905.43% 7.88% 3.02% -
  Horiz. % 267.26% -44.53% 2,240.00% 1,117.36% 111.13% 103.02% 100.00%
EY 3.53 -21.19 0.42 0.84 8.49 9.16 9.44 -15.11%
  YoY % 116.66% -5,145.24% -50.00% -90.11% -7.31% -2.97% -
  Horiz. % 37.39% -224.47% 4.45% 8.90% 89.94% 97.03% 100.00%
DY 0.00 0.00 0.00 0.03 0.02 0.02 0.02 -
  YoY % 0.00% 0.00% 0.00% 50.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 150.00% 100.00% 100.00% 100.00%
P/NAPS 0.75 0.44 0.76 1.02 1.62 1.26 1.70 -12.74%
  YoY % 70.45% -42.11% -25.49% -37.04% 28.57% -25.88% -
  Horiz. % 44.12% 25.88% 44.71% 60.00% 95.29% 74.12% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

270  465  554  1202 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.38-0.015 
 PUC 0.185+0.005 
 M3TECH 0.055-0.01 
 RESINTC 0.715+0.12 
 DNEX 0.705-0.015 
 FOCUS 0.040.00 
 TANCO 0.205-0.005 
 DSONIC 0.47+0.01 
 SERSOL 0.550.00 
 SALUTE 0.62+0.02 
PARTNERS & BROKERS