Highlights

[IQGROUP] YoY Quarter Result on 2017-09-30 [#2]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 29-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 30-Sep-2017  [#2]
Profit Trend QoQ -     -109.24%    YoY -     -103.39%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 34,456 40,791 49,575 44,465 52,457 51,529 37,093 -1.22%
  YoY % -15.53% -17.72% 11.49% -15.24% 1.80% 38.92% -
  Horiz. % 92.89% 109.97% 133.65% 119.87% 141.42% 138.92% 100.00%
PBT -131 -701 9,149 8,208 7,936 7,677 -188 -5.84%
  YoY % 81.31% -107.66% 11.46% 3.43% 3.37% 4,183.51% -
  Horiz. % 69.68% 372.87% -4,866.49% -4,365.96% -4,221.28% -4,083.51% 100.00%
Tax 101 457 -1,957 -2,024 -1,706 -919 -38 -
  YoY % -77.90% 123.35% 3.31% -18.64% -85.64% -2,318.42% -
  Horiz. % -265.79% -1,202.63% 5,150.00% 5,326.32% 4,489.47% 2,418.42% 100.00%
NP -30 -244 7,192 6,184 6,230 6,758 -226 -28.57%
  YoY % 87.70% -103.39% 16.30% -0.74% -7.81% 3,090.27% -
  Horiz. % 13.27% 107.96% -3,182.30% -2,736.28% -2,756.64% -2,990.27% 100.00%
NP to SH -30 -244 7,194 6,209 6,349 6,758 -226 -28.57%
  YoY % 87.70% -103.39% 15.86% -2.21% -6.05% 3,090.27% -
  Horiz. % 13.27% 107.96% -3,183.19% -2,747.35% -2,809.29% -2,990.27% 100.00%
Tax Rate - % - % 21.39 % 24.66 % 21.50 % 11.97 % - % -
  YoY % 0.00% 0.00% -13.26% 14.70% 79.62% 0.00% -
  Horiz. % 0.00% 0.00% 178.70% 206.02% 179.62% 100.00% -
Total Cost 34,486 41,035 42,383 38,281 46,227 44,771 37,319 -1.31%
  YoY % -15.96% -3.18% 10.72% -17.19% 3.25% 19.97% -
  Horiz. % 92.41% 109.96% 113.57% 102.58% 123.87% 119.97% 100.00%
Net Worth 141,725 155,809 148,767 137,444 111,640 94,356 83,703 9.17%
  YoY % -9.04% 4.73% 8.24% 23.11% 18.32% 12.73% -
  Horiz. % 169.32% 186.14% 177.73% 164.20% 133.38% 112.73% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - 44 44 35 34 - - -
  YoY % 0.00% 0.00% 25.69% 2.73% 0.00% 0.00% -
  Horiz. % 0.00% 129.12% 129.12% 102.73% 100.00% - -
Div Payout % - % - % 0.61 % 0.56 % 0.54 % - % - % -
  YoY % 0.00% 0.00% 8.93% 3.70% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 112.96% 103.70% 100.00% - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 141,725 155,809 148,767 137,444 111,640 94,356 83,703 9.17%
  YoY % -9.04% 4.73% 8.24% 23.11% 18.32% 12.73% -
  Horiz. % 169.32% 186.14% 177.73% 164.20% 133.38% 112.73% 100.00%
NOSH 88,028 88,028 88,028 87,544 85,221 85,006 83,703 0.84%
  YoY % 0.00% 0.00% 0.55% 2.73% 0.25% 1.56% -
  Horiz. % 105.17% 105.17% 105.17% 104.59% 101.81% 101.56% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -0.09 % -0.60 % 14.51 % 13.91 % 11.88 % 13.11 % -0.61 % -27.30%
  YoY % 85.00% -104.14% 4.31% 17.09% -9.38% 2,249.18% -
  Horiz. % 14.75% 98.36% -2,378.69% -2,280.33% -1,947.54% -2,149.18% 100.00%
ROE -0.02 % -0.16 % 4.84 % 4.52 % 5.69 % 7.16 % -0.27 % -35.18%
  YoY % 87.50% -103.31% 7.08% -20.56% -20.53% 2,751.85% -
  Horiz. % 7.41% 59.26% -1,792.59% -1,674.07% -2,107.41% -2,651.85% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 39.14 46.34 56.32 50.79 61.55 60.62 44.31 -2.05%
  YoY % -15.54% -17.72% 10.89% -17.48% 1.53% 36.81% -
  Horiz. % 88.33% 104.58% 127.10% 114.62% 138.91% 136.81% 100.00%
EPS -0.03 -0.28 8.17 7.09 7.45 7.95 -0.27 -30.65%
  YoY % 89.29% -103.43% 15.23% -4.83% -6.29% 3,044.44% -
  Horiz. % 11.11% 103.70% -3,025.93% -2,625.93% -2,759.26% -2,944.44% 100.00%
DPS 0.00 0.05 0.05 0.04 0.04 0.00 0.00 -
  YoY % 0.00% 0.00% 25.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 125.00% 125.00% 100.00% 100.00% - -
NAPS 1.6100 1.7700 1.6900 1.5700 1.3100 1.1100 1.0000 8.26%
  YoY % -9.04% 4.73% 7.64% 19.85% 18.02% 11.00% -
  Horiz. % 161.00% 177.00% 169.00% 157.00% 131.00% 111.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 89,032
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 39.14 46.34 56.32 50.51 59.59 58.54 42.14 -1.22%
  YoY % -15.54% -17.72% 11.50% -15.24% 1.79% 38.92% -
  Horiz. % 92.88% 109.97% 133.65% 119.86% 141.41% 138.92% 100.00%
EPS -0.03 -0.28 8.17 7.05 7.21 7.68 -0.26 -30.21%
  YoY % 89.29% -103.43% 15.89% -2.22% -6.12% 3,053.85% -
  Horiz. % 11.54% 107.69% -3,142.31% -2,711.54% -2,773.08% -2,953.85% 100.00%
DPS 0.00 0.05 0.05 0.04 0.04 0.00 0.00 -
  YoY % 0.00% 0.00% 25.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 125.00% 125.00% 100.00% 100.00% - -
NAPS 1.6100 1.7700 1.6900 1.5614 1.2682 1.0719 0.9509 9.17%
  YoY % -9.04% 4.73% 8.24% 23.12% 18.31% 12.72% -
  Horiz. % 169.31% 186.14% 177.73% 164.20% 133.37% 112.72% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.4200 3.1100 2.1900 2.2400 1.9600 0.4500 0.3100 -
P/RPS 3.63 6.71 3.89 4.41 3.18 0.74 0.70 31.55%
  YoY % -45.90% 72.49% -11.79% 38.68% 329.73% 5.71% -
  Horiz. % 518.57% 958.57% 555.71% 630.00% 454.29% 105.71% 100.00%
P/EPS -4,166.66 -1,122.00 26.80 31.58 26.31 5.66 -114.81 81.91%
  YoY % -271.36% -4,286.57% -15.14% 20.03% 364.84% 104.93% -
  Horiz. % 3,629.18% 977.27% -23.34% -27.51% -22.92% -4.93% 100.00%
EY -0.02 -0.09 3.73 3.17 3.80 17.67 -0.87 -46.66%
  YoY % 77.78% -102.41% 17.67% -16.58% -78.49% 2,131.03% -
  Horiz. % 2.30% 10.34% -428.74% -364.37% -436.78% -2,031.03% 100.00%
DY 0.00 0.02 0.02 0.02 0.02 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 100.00% 100.00% 100.00% - -
P/NAPS 0.88 1.76 1.30 1.43 1.50 0.41 0.31 18.98%
  YoY % -50.00% 35.38% -9.09% -4.67% 265.85% 32.26% -
  Horiz. % 283.87% 567.74% 419.35% 461.29% 483.87% 132.26% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 29/11/18 29/11/17 17/11/16 26/11/15 26/11/14 25/11/13 26/11/12 -
Price 1.2800 2.7600 2.2600 2.3100 1.7000 0.7000 0.5700 -
P/RPS 3.27 5.96 4.01 4.55 2.76 1.15 1.29 16.76%
  YoY % -45.13% 48.63% -11.87% 64.86% 140.00% -10.85% -
  Horiz. % 253.49% 462.02% 310.85% 352.71% 213.95% 89.15% 100.00%
P/EPS -3,755.86 -995.73 27.65 32.57 22.82 8.81 -211.11 61.54%
  YoY % -277.20% -3,701.19% -15.11% 42.73% 159.02% 104.17% -
  Horiz. % 1,779.10% 471.66% -13.10% -15.43% -10.81% -4.17% 100.00%
EY -0.03 -0.10 3.62 3.07 4.38 11.36 -0.47 -36.77%
  YoY % 70.00% -102.76% 17.92% -29.91% -61.44% 2,517.02% -
  Horiz. % 6.38% 21.28% -770.21% -653.19% -931.91% -2,417.02% 100.00%
DY 0.00 0.02 0.02 0.02 0.02 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 100.00% 100.00% 100.00% - -
P/NAPS 0.80 1.56 1.34 1.47 1.30 0.63 0.57 5.81%
  YoY % -48.72% 16.42% -8.84% 13.08% 106.35% 10.53% -
  Horiz. % 140.35% 273.68% 235.09% 257.89% 228.07% 110.53% 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.
 


 

203  315  528  1163 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.895-0.075 
 IWCITY 1.23-0.09 
 EKOVEST-WB 0.405-0.075 
 GADANG 0.925-0.02 
 WCT-WE 0.17-0.01 
 VELESTO 0.315+0.01 
 HSI-C5D 0.35-0.015 
 ARMADA 0.20-0.005 
 SAPNRG 0.32-0.005 
 HIBISCS 1.190.00 

TOP ARTICLES

1. Saga of Bandar Malaysia- Why Ekovest should be the next vehicle for IWH? Bagger Hunter
2. BEST TIME TO SELL ALL LIMIT UP STOCKS AND ALL THAT GONE UP ALOT TODAY, Be Fearful when Others Greedy, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. IWCity (1589): Retailers buy the news? Gerald Koh Stock Charts
4. Construction & Property - Bandar Malaysia “Revived” PublicInvest Research
5. Why ordinary investors are shunning Bursa Malaysia - TK Chua Good Articles to Share
6. (Forecast) FLBHD (5197), JAYCORP (7152), LIIHEN (7089), POHUAT (7088) Quarter Report PE and ROE WahLau Share Forecast
7. Malaysian Resources Corporation Berhad - a New Catalyst From Bandar Malaysia MIDF Sector Research
8. 大马城失而复得 怡克伟士WB大热回勇/温世麟硕士 南洋 - 凭单专栏
Partners & Brokers