Highlights

[IQGROUP] YoY Cumulative Quarter Result on 2016-03-31 [#4]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 27-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 31-Mar-2016  [#4]
Profit Trend QoQ -     29.17%    YoY -     -0.66%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 141,350 154,621 198,896 190,008 193,987 171,388 141,315 0.00%
  YoY % -8.58% -22.26% 4.68% -2.05% 13.19% 21.28% -
  Horiz. % 100.02% 109.42% 140.75% 134.46% 137.27% 121.28% 100.00%
PBT -1,771 -778 32,695 27,861 27,292 12,727 2,960 -
  YoY % -127.63% -102.38% 17.35% 2.08% 114.44% 329.97% -
  Horiz. % -59.83% -26.28% 1,104.56% 941.25% 922.03% 429.97% 100.00%
Tax -405 461 -4,530 -7,232 -6,442 -1,764 -2,336 -25.32%
  YoY % -187.85% 110.18% 37.36% -12.26% -265.19% 24.49% -
  Horiz. % 17.34% -19.73% 193.92% 309.59% 275.77% 75.51% 100.00%
NP -2,176 -317 28,165 20,629 20,850 10,963 624 -
  YoY % -586.44% -101.13% 36.53% -1.06% 90.19% 1,656.89% -
  Horiz. % -348.72% -50.80% 4,513.62% 3,305.93% 3,341.35% 1,756.89% 100.00%
NP to SH -2,176 -317 28,443 20,856 20,995 11,216 624 -
  YoY % -586.44% -101.11% 36.38% -0.66% 87.19% 1,697.44% -
  Horiz. % -348.72% -50.80% 4,558.17% 3,342.31% 3,364.58% 1,797.44% 100.00%
Tax Rate - % - % 13.86 % 25.96 % 23.60 % 13.86 % 78.92 % -
  YoY % 0.00% 0.00% -46.61% 10.00% 70.27% -82.44% -
  Horiz. % 0.00% 0.00% 17.56% 32.89% 29.90% 17.56% 100.00%
Total Cost 143,526 154,938 170,731 169,379 173,137 160,425 140,691 0.33%
  YoY % -7.37% -9.25% 0.80% -2.17% 7.92% 14.03% -
  Horiz. % 102.02% 110.13% 121.35% 120.39% 123.06% 114.03% 100.00%
Net Worth 139,964 145,246 161,091 136,209 117,448 96,088 84,624 8.74%
  YoY % -3.64% -9.84% 18.27% 15.97% 22.23% 13.55% -
  Horiz. % 165.39% 171.64% 190.36% 160.96% 138.79% 113.55% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - 88 96 87 68 - - -
  YoY % 0.00% -9.09% 10.19% 28.13% 0.00% 0.00% -
  Horiz. % 0.00% 128.35% 141.19% 128.13% 100.00% - -
Div Payout % - % - % 0.34 % 0.42 % 0.33 % - % - % -
  YoY % 0.00% 0.00% -19.05% 27.27% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 103.03% 127.27% 100.00% - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 139,964 145,246 161,091 136,209 117,448 96,088 84,624 8.74%
  YoY % -3.64% -9.84% 18.27% 15.97% 22.23% 13.55% -
  Horiz. % 165.39% 171.64% 190.36% 160.96% 138.79% 113.55% 100.00%
NOSH 88,028 88,028 88,028 87,877 85,728 85,034 85,479 0.49%
  YoY % 0.00% 0.00% 0.17% 2.51% 0.82% -0.52% -
  Horiz. % 102.98% 102.98% 102.98% 102.80% 100.29% 99.48% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin -1.54 % -0.21 % 14.16 % 10.86 % 10.75 % 6.40 % 0.44 % -
  YoY % -633.33% -101.48% 30.39% 1.02% 67.97% 1,354.55% -
  Horiz. % -350.00% -47.73% 3,218.18% 2,468.18% 2,443.18% 1,454.55% 100.00%
ROE -1.55 % -0.22 % 17.66 % 15.31 % 17.88 % 11.67 % 0.74 % -
  YoY % -604.55% -101.25% 15.35% -14.37% 53.21% 1,477.03% -
  Horiz. % -209.46% -29.73% 2,386.49% 2,068.92% 2,416.22% 1,577.03% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 160.57 175.65 225.95 216.22 226.28 201.55 165.32 -0.48%
  YoY % -8.59% -22.26% 4.50% -4.45% 12.27% 21.92% -
  Horiz. % 97.13% 106.25% 136.67% 130.79% 136.87% 121.92% 100.00%
EPS -2.47 -0.36 32.31 23.73 24.49 13.19 0.73 -
  YoY % -586.11% -101.11% 36.16% -3.10% 85.67% 1,706.85% -
  Horiz. % -338.36% -49.32% 4,426.03% 3,250.68% 3,354.79% 1,806.85% 100.00%
DPS 0.00 0.10 0.11 0.10 0.08 0.00 0.00 -
  YoY % 0.00% -9.09% 10.00% 25.00% 0.00% 0.00% -
  Horiz. % 0.00% 125.00% 137.50% 125.00% 100.00% - -
NAPS 1.5900 1.6500 1.8300 1.5500 1.3700 1.1300 0.9900 8.21%
  YoY % -3.64% -9.84% 18.06% 13.14% 21.24% 14.14% -
  Horiz. % 160.61% 166.67% 184.85% 156.57% 138.38% 114.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 160.57 175.65 225.95 215.85 220.37 194.70 160.53 0.00%
  YoY % -8.59% -22.26% 4.68% -2.05% 13.18% 21.29% -
  Horiz. % 100.02% 109.42% 140.75% 134.46% 137.28% 121.29% 100.00%
EPS -2.47 -0.36 32.31 23.69 23.85 12.74 0.71 -
  YoY % -586.11% -101.11% 36.39% -0.67% 87.21% 1,694.37% -
  Horiz. % -347.89% -50.70% 4,550.70% 3,336.62% 3,359.16% 1,794.37% 100.00%
DPS 0.00 0.10 0.11 0.10 0.08 0.00 0.00 -
  YoY % 0.00% -9.09% 10.00% 25.00% 0.00% 0.00% -
  Horiz. % 0.00% 125.00% 137.50% 125.00% 100.00% - -
NAPS 1.5900 1.6500 1.8300 1.5473 1.3342 1.0916 0.9613 8.74%
  YoY % -3.64% -9.84% 18.27% 15.97% 22.22% 13.55% -
  Horiz. % 165.40% 171.64% 190.37% 160.96% 138.79% 113.55% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 1.1200 1.4200 3.5000 1.9500 2.7000 1.3200 0.4100 -
P/RPS 0.70 0.81 1.55 0.90 1.19 0.65 0.25 18.71%
  YoY % -13.58% -47.74% 72.22% -24.37% 83.08% 160.00% -
  Horiz. % 280.00% 324.00% 620.00% 360.00% 476.00% 260.00% 100.00%
P/EPS -45.31 -394.32 10.83 8.22 11.02 10.01 56.16 -
  YoY % 88.51% -3,741.00% 31.75% -25.41% 10.09% -82.18% -
  Horiz. % -80.68% -702.14% 19.28% 14.64% 19.62% 17.82% 100.00%
EY -2.21 -0.25 9.23 12.17 9.07 9.99 1.78 -
  YoY % -784.00% -102.71% -24.16% 34.18% -9.21% 461.24% -
  Horiz. % -124.16% -14.04% 518.54% 683.71% 509.55% 561.24% 100.00%
DY 0.00 0.07 0.03 0.05 0.03 0.00 0.00 -
  YoY % 0.00% 133.33% -40.00% 66.67% 0.00% 0.00% -
  Horiz. % 0.00% 233.33% 100.00% 166.67% 100.00% - -
P/NAPS 0.70 0.86 1.91 1.26 1.97 1.17 0.41 9.32%
  YoY % -18.60% -54.97% 51.59% -36.04% 68.38% 185.37% -
  Horiz. % 170.73% 209.76% 465.85% 307.32% 480.49% 285.37% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 30/05/19 30/05/18 30/05/17 27/05/16 28/05/15 29/05/14 29/05/13 -
Price 0.9700 1.3600 3.8300 1.9000 2.7600 1.2800 0.3100 -
P/RPS 0.60 0.77 1.70 0.88 1.22 0.64 0.19 21.11%
  YoY % -22.08% -54.71% 93.18% -27.87% 90.63% 236.84% -
  Horiz. % 315.79% 405.26% 894.74% 463.16% 642.11% 336.84% 100.00%
P/EPS -39.24 -377.66 11.85 8.01 11.27 9.70 42.47 -
  YoY % 89.61% -3,287.00% 47.94% -28.93% 16.19% -77.16% -
  Horiz. % -92.39% -889.24% 27.90% 18.86% 26.54% 22.84% 100.00%
EY -2.55 -0.26 8.44 12.49 8.87 10.30 2.35 -
  YoY % -880.77% -103.08% -32.43% 40.81% -13.88% 338.30% -
  Horiz. % -108.51% -11.06% 359.15% 531.49% 377.45% 438.30% 100.00%
DY 0.00 0.07 0.03 0.05 0.03 0.00 0.00 -
  YoY % 0.00% 133.33% -40.00% 66.67% 0.00% 0.00% -
  Horiz. % 0.00% 233.33% 100.00% 166.67% 100.00% - -
P/NAPS 0.61 0.82 2.09 1.23 2.01 1.13 0.31 11.94%
  YoY % -25.61% -60.77% 69.92% -38.81% 77.88% 264.52% -
  Horiz. % 196.77% 264.52% 674.19% 396.77% 648.39% 364.52% 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.
 


 

308  374  520  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.29+0.005 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 DGB 0.13-0.005 
 MTOUCHE 0.17-0.005 
 HSI-C7K 0.275-0.12 
 VC 0.075-0.01 
 SAPNRG 0.27+0.005 
 XDL-WD 0.015-0.005 
 XDL 0.16-0.005 

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. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
4. 【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?
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
7. WOW !!! WHITE KNIGHT COMING IN TO SAVE THIS COMPANY !!! Investhor's Mighty Hammer of Wisdom
8. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
Partners & Brokers