Highlights

[IQGROUP] YoY Cumulative Quarter Result on 2013-03-31 [#4]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 29-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 31-Mar-2013  [#4]
Profit Trend QoQ -     533.33%    YoY -     -90.07%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 190,008 193,987 171,388 141,315 149,246 134,265 132,760 6.15%
  YoY % -2.05% 13.19% 21.28% -5.31% 11.16% 1.13% -
  Horiz. % 143.12% 146.12% 129.10% 106.44% 112.42% 101.13% 100.00%
PBT 27,861 27,292 12,727 2,960 7,064 -12,897 -11,977 -
  YoY % 2.08% 114.44% 329.97% -58.10% 154.77% -7.68% -
  Horiz. % -232.62% -227.87% -106.26% -24.71% -58.98% 107.68% 100.00%
Tax -7,232 -6,442 -1,764 -2,336 -779 -542 564 -
  YoY % -12.26% -265.19% 24.49% -199.87% -43.73% -196.10% -
  Horiz. % -1,282.27% -1,142.20% -312.77% -414.18% -138.12% -96.10% 100.00%
NP 20,629 20,850 10,963 624 6,285 -13,439 -11,413 -
  YoY % -1.06% 90.19% 1,656.89% -90.07% 146.77% -17.75% -
  Horiz. % -180.75% -182.69% -96.06% -5.47% -55.07% 117.75% 100.00%
NP to SH 20,856 20,995 11,216 624 6,285 -13,439 -11,413 -
  YoY % -0.66% 87.19% 1,697.44% -90.07% 146.77% -17.75% -
  Horiz. % -182.74% -183.96% -98.27% -5.47% -55.07% 117.75% 100.00%
Tax Rate 25.96 % 23.60 % 13.86 % 78.92 % 11.03 % - % - % -
  YoY % 10.00% 70.27% -82.44% 615.50% 0.00% 0.00% -
  Horiz. % 235.36% 213.96% 125.66% 715.50% 100.00% - -
Total Cost 169,379 173,137 160,425 140,691 142,961 147,704 144,173 2.72%
  YoY % -2.17% 7.92% 14.03% -1.59% -3.21% 2.45% -
  Horiz. % 117.48% 120.09% 111.27% 97.58% 99.16% 102.45% 100.00%
Net Worth 136,209 117,448 96,088 84,624 83,263 82,453 96,878 5.84%
  YoY % 15.97% 22.23% 13.55% 1.63% 0.98% -14.89% -
  Horiz. % 140.60% 121.23% 99.18% 87.35% 85.95% 85.11% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 87 68 - - - - - -
  YoY % 28.13% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 128.13% 100.00% - - - - -
Div Payout % 0.42 % 0.33 % - % - % - % - % - % -
  YoY % 27.27% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 127.27% 100.00% - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 136,209 117,448 96,088 84,624 83,263 82,453 96,878 5.84%
  YoY % 15.97% 22.23% 13.55% 1.63% 0.98% -14.89% -
  Horiz. % 140.60% 121.23% 99.18% 87.35% 85.95% 85.11% 100.00%
NOSH 87,877 85,728 85,034 85,479 84,963 85,003 84,981 0.56%
  YoY % 2.51% 0.82% -0.52% 0.61% -0.05% 0.03% -
  Horiz. % 103.41% 100.88% 100.06% 100.59% 99.98% 100.03% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 10.86 % 10.75 % 6.40 % 0.44 % 4.21 % -10.01 % -8.60 % -
  YoY % 1.02% 67.97% 1,354.55% -89.55% 142.06% -16.40% -
  Horiz. % -126.28% -125.00% -74.42% -5.12% -48.95% 116.40% 100.00%
ROE 15.31 % 17.88 % 11.67 % 0.74 % 7.55 % -16.30 % -11.78 % -
  YoY % -14.37% 53.21% 1,477.03% -90.20% 146.32% -38.37% -
  Horiz. % -129.97% -151.78% -99.07% -6.28% -64.09% 138.37% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 216.22 226.28 201.55 165.32 175.66 157.95 156.22 5.56%
  YoY % -4.45% 12.27% 21.92% -5.89% 11.21% 1.11% -
  Horiz. % 138.41% 144.85% 129.02% 105.83% 112.44% 101.11% 100.00%
EPS 23.73 24.49 13.19 0.73 7.39 -15.81 -13.43 -
  YoY % -3.10% 85.67% 1,706.85% -90.12% 146.74% -17.72% -
  Horiz. % -176.69% -182.35% -98.21% -5.44% -55.03% 117.72% 100.00%
DPS 0.10 0.08 0.00 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% - - - - -
NAPS 1.5500 1.3700 1.1300 0.9900 0.9800 0.9700 1.1400 5.25%
  YoY % 13.14% 21.24% 14.14% 1.02% 1.03% -14.91% -
  Horiz. % 135.96% 120.18% 99.12% 86.84% 85.96% 85.09% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 215.85 220.37 194.70 160.53 169.54 152.53 150.82 6.15%
  YoY % -2.05% 13.18% 21.29% -5.31% 11.15% 1.13% -
  Horiz. % 143.12% 146.11% 129.09% 106.44% 112.41% 101.13% 100.00%
EPS 23.69 23.85 12.74 0.71 7.14 -15.27 -12.97 -
  YoY % -0.67% 87.21% 1,694.37% -90.06% 146.76% -17.73% -
  Horiz. % -182.65% -183.89% -98.23% -5.47% -55.05% 117.73% 100.00%
DPS 0.10 0.08 0.00 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% - - - - -
NAPS 1.5473 1.3342 1.0916 0.9613 0.9459 0.9367 1.1005 5.84%
  YoY % 15.97% 22.22% 13.55% 1.63% 0.98% -14.88% -
  Horiz. % 140.60% 121.24% 99.19% 87.35% 85.95% 85.12% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.9500 2.7000 1.3200 0.4100 0.3100 0.4000 0.5100 -
P/RPS 0.90 1.19 0.65 0.25 0.18 0.25 0.33 18.18%
  YoY % -24.37% 83.08% 160.00% 38.89% -28.00% -24.24% -
  Horiz. % 272.73% 360.61% 196.97% 75.76% 54.55% 75.76% 100.00%
P/EPS 8.22 11.02 10.01 56.16 4.19 -2.53 -3.80 -
  YoY % -25.41% 10.09% -82.18% 1,240.33% 265.61% 33.42% -
  Horiz. % -216.32% -290.00% -263.42% -1,477.89% -110.26% 66.58% 100.00%
EY 12.17 9.07 9.99 1.78 23.86 -39.53 -26.33 -
  YoY % 34.18% -9.21% 461.24% -92.54% 160.36% -50.13% -
  Horiz. % -46.22% -34.45% -37.94% -6.76% -90.62% 150.13% 100.00%
DY 0.05 0.03 0.00 0.00 0.00 0.00 0.00 -
  YoY % 66.67% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 166.67% 100.00% - - - - -
P/NAPS 1.26 1.97 1.17 0.41 0.32 0.41 0.45 18.70%
  YoY % -36.04% 68.38% 185.37% 28.13% -21.95% -8.89% -
  Horiz. % 280.00% 437.78% 260.00% 91.11% 71.11% 91.11% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 27/05/16 28/05/15 29/05/14 29/05/13 28/05/12 30/05/11 08/07/10 -
Price 1.9000 2.7600 1.2800 0.3100 0.3000 0.3800 0.3800 -
P/RPS 0.88 1.22 0.64 0.19 0.17 0.24 0.24 24.15%
  YoY % -27.87% 90.63% 236.84% 11.76% -29.17% 0.00% -
  Horiz. % 366.67% 508.33% 266.67% 79.17% 70.83% 100.00% 100.00%
P/EPS 8.01 11.27 9.70 42.47 4.06 -2.40 -2.83 -
  YoY % -28.93% 16.19% -77.16% 946.06% 269.17% 15.19% -
  Horiz. % -283.04% -398.23% -342.76% -1,500.71% -143.46% 84.81% 100.00%
EY 12.49 8.87 10.30 2.35 24.66 -41.61 -35.34 -
  YoY % 40.81% -13.88% 338.30% -90.47% 159.26% -17.74% -
  Horiz. % -35.34% -25.10% -29.15% -6.65% -69.78% 117.74% 100.00%
DY 0.05 0.03 0.00 0.00 0.00 0.00 0.00 -
  YoY % 66.67% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 166.67% 100.00% - - - - -
P/NAPS 1.23 2.01 1.13 0.31 0.31 0.39 0.33 24.49%
  YoY % -38.81% 77.88% 264.52% 0.00% -20.51% 18.18% -
  Horiz. % 372.73% 609.09% 342.42% 93.94% 93.94% 118.18% 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.
 


 

431  309  530  716 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.285+0.03 
 VC 0.085-0.005 
 SUPERMX 1.54+0.09 
 ICON 0.415+0.295 
 XDL 0.165+0.005 
 HSI-H8K 0.135-0.055 
 OCR-PA 0.0250.00 
 MYEG 1.14+0.03 
 HSI-C7K 0.395+0.085 
 DGB 0.135-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
4. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
7. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
8. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
Partners & Brokers