Highlights

[IQGROUP] YoY Quarter Result on 2013-09-30 [#2]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 25-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 30-Sep-2013  [#2]
Profit Trend QoQ -     344.31%    YoY -     3,090.27%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 49,575 44,465 52,457 51,529 37,093 41,059 34,456 6.25%
  YoY % 11.49% -15.24% 1.80% 38.92% -9.66% 19.16% -
  Horiz. % 143.88% 129.05% 152.24% 149.55% 107.65% 119.16% 100.00%
PBT 9,149 8,208 7,936 7,677 -188 4,948 -4,238 -
  YoY % 11.46% 3.43% 3.37% 4,183.51% -103.80% 216.75% -
  Horiz. % -215.88% -193.68% -187.26% -181.15% 4.44% -116.75% 100.00%
Tax -1,957 -2,024 -1,706 -919 -38 -756 357 -
  YoY % 3.31% -18.64% -85.64% -2,318.42% 94.97% -311.76% -
  Horiz. % -548.18% -566.95% -477.87% -257.42% -10.64% -211.76% 100.00%
NP 7,192 6,184 6,230 6,758 -226 4,192 -3,881 -
  YoY % 16.30% -0.74% -7.81% 3,090.27% -105.39% 208.01% -
  Horiz. % -185.31% -159.34% -160.53% -174.13% 5.82% -108.01% 100.00%
NP to SH 7,194 6,209 6,349 6,758 -226 4,192 -3,881 -
  YoY % 15.86% -2.21% -6.05% 3,090.27% -105.39% 208.01% -
  Horiz. % -185.36% -159.98% -163.59% -174.13% 5.82% -108.01% 100.00%
Tax Rate 21.39 % 24.66 % 21.50 % 11.97 % - % 15.28 % - % -
  YoY % -13.26% 14.70% 79.62% 0.00% 0.00% 0.00% -
  Horiz. % 139.99% 161.39% 140.71% 78.34% 0.00% 100.00% -
Total Cost 42,383 38,281 46,227 44,771 37,319 36,867 38,337 1.68%
  YoY % 10.72% -17.19% 3.25% 19.97% 1.23% -3.83% -
  Horiz. % 110.55% 99.85% 120.58% 116.78% 97.34% 96.17% 100.00%
Net Worth 148,767 137,444 111,640 94,356 83,703 86,731 90,018 8.72%
  YoY % 8.24% 23.11% 18.32% 12.73% -3.49% -3.65% -
  Horiz. % 165.26% 152.68% 124.02% 104.82% 92.98% 96.35% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 44 35 34 - - - - -
  YoY % 25.69% 2.73% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 129.12% 102.73% 100.00% - - - -
Div Payout % 0.61 % 0.56 % 0.54 % - % - % - % - % -
  YoY % 8.93% 3.70% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 112.96% 103.70% 100.00% - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 148,767 137,444 111,640 94,356 83,703 86,731 90,018 8.72%
  YoY % 8.24% 23.11% 18.32% 12.73% -3.49% -3.65% -
  Horiz. % 165.26% 152.68% 124.02% 104.82% 92.98% 96.35% 100.00%
NOSH 88,028 87,544 85,221 85,006 83,703 85,030 84,923 0.60%
  YoY % 0.55% 2.73% 0.25% 1.56% -1.56% 0.13% -
  Horiz. % 103.66% 103.09% 100.35% 100.10% 98.56% 100.13% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 14.51 % 13.91 % 11.88 % 13.11 % -0.61 % 10.21 % -11.26 % -
  YoY % 4.31% 17.09% -9.38% 2,249.18% -105.97% 190.67% -
  Horiz. % -128.86% -123.53% -105.51% -116.43% 5.42% -90.67% 100.00%
ROE 4.84 % 4.52 % 5.69 % 7.16 % -0.27 % 4.83 % -4.31 % -
  YoY % 7.08% -20.56% -20.53% 2,751.85% -105.59% 212.06% -
  Horiz. % -112.30% -104.87% -132.02% -166.13% 6.26% -112.06% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 56.32 50.79 61.55 60.62 44.31 48.29 40.57 5.61%
  YoY % 10.89% -17.48% 1.53% 36.81% -8.24% 19.03% -
  Horiz. % 138.82% 125.19% 151.71% 149.42% 109.22% 119.03% 100.00%
EPS 8.17 7.09 7.45 7.95 -0.27 4.93 -4.57 -
  YoY % 15.23% -4.83% -6.29% 3,044.44% -105.48% 207.88% -
  Horiz. % -178.77% -155.14% -163.02% -173.96% 5.91% -107.88% 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 1.6900 1.5700 1.3100 1.1100 1.0000 1.0200 1.0600 8.08%
  YoY % 7.64% 19.85% 18.02% 11.00% -1.96% -3.77% -
  Horiz. % 159.43% 148.11% 123.58% 104.72% 94.34% 96.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 56.32 50.51 59.59 58.54 42.14 46.64 39.14 6.25%
  YoY % 11.50% -15.24% 1.79% 38.92% -9.65% 19.16% -
  Horiz. % 143.89% 129.05% 152.25% 149.57% 107.66% 119.16% 100.00%
EPS 8.17 7.05 7.21 7.68 -0.26 4.76 -4.41 -
  YoY % 15.89% -2.22% -6.12% 3,053.85% -105.46% 207.94% -
  Horiz. % -185.26% -159.86% -163.49% -174.15% 5.90% -107.94% 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 1.6900 1.5614 1.2682 1.0719 0.9509 0.9853 1.0226 8.73%
  YoY % 8.24% 23.12% 18.31% 12.72% -3.49% -3.65% -
  Horiz. % 165.27% 152.69% 124.02% 104.82% 92.99% 96.35% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 2.1900 2.2400 1.9600 0.4500 0.3100 0.2800 0.6000 -
P/RPS 3.89 4.41 3.18 0.74 0.70 0.58 1.48 17.46%
  YoY % -11.79% 38.68% 329.73% 5.71% 20.69% -60.81% -
  Horiz. % 262.84% 297.97% 214.86% 50.00% 47.30% 39.19% 100.00%
P/EPS 26.80 31.58 26.31 5.66 -114.81 5.68 -13.13 -
  YoY % -15.14% 20.03% 364.84% 104.93% -2,121.30% 143.26% -
  Horiz. % -204.11% -240.52% -200.38% -43.11% 874.41% -43.26% 100.00%
EY 3.73 3.17 3.80 17.67 -0.87 17.61 -7.62 -
  YoY % 17.67% -16.58% -78.49% 2,131.03% -104.94% 331.10% -
  Horiz. % -48.95% -41.60% -49.87% -231.89% 11.42% -231.10% 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 1.30 1.43 1.50 0.41 0.31 0.27 0.57 14.72%
  YoY % -9.09% -4.67% 265.85% 32.26% 14.81% -52.63% -
  Horiz. % 228.07% 250.88% 263.16% 71.93% 54.39% 47.37% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 17/11/16 26/11/15 26/11/14 25/11/13 26/11/12 24/11/11 29/11/10 -
Price 2.2600 2.3100 1.7000 0.7000 0.5700 0.2800 0.4600 -
P/RPS 4.01 4.55 2.76 1.15 1.29 0.58 1.13 23.48%
  YoY % -11.87% 64.86% 140.00% -10.85% 122.41% -48.67% -
  Horiz. % 354.87% 402.65% 244.25% 101.77% 114.16% 51.33% 100.00%
P/EPS 27.65 32.57 22.82 8.81 -211.11 5.68 -10.07 -
  YoY % -15.11% 42.73% 159.02% 104.17% -3,816.73% 156.41% -
  Horiz. % -274.58% -323.44% -226.61% -87.49% 2,096.43% -56.41% 100.00%
EY 3.62 3.07 4.38 11.36 -0.47 17.61 -9.93 -
  YoY % 17.92% -29.91% -61.44% 2,517.02% -102.67% 277.34% -
  Horiz. % -36.46% -30.92% -44.11% -114.40% 4.73% -177.34% 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 1.34 1.47 1.30 0.63 0.57 0.27 0.43 20.84%
  YoY % -8.84% 13.08% 106.35% 10.53% 111.11% -37.21% -
  Horiz. % 311.63% 341.86% 302.33% 146.51% 132.56% 62.79% 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
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
2. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
3. VIVOCOM: End of Day Report (26 Nov 2020) See Jovin
4. TOP 10 INTERESTING STOCKS WITH COMMENTS BY CALVIN TAN RESEARCH THE INVESTMENT APPROACH OF CALVIN TAN
5. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
6. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
7. TOP GLOVE LOCKDOWN AND SUPERMAX SHARE PRICE The way I see it
8. How can you retire with RM2mil cash in Malaysia? Ant On The Street Blog
PARTNERS & BROKERS