Highlights

[IQGROUP] YoY Quarter Result on 2019-09-30 [#2]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 28-Nov-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2020
Quarter 30-Sep-2019  [#2]
Profit Trend QoQ -     52.87%    YoY -     -4,830.00%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 30,112 29,272 34,456 40,791 49,575 44,465 52,457 -8.83%
  YoY % 2.87% -15.05% -15.53% -17.72% 11.49% -15.24% -
  Horiz. % 57.40% 55.80% 65.68% 77.76% 94.51% 84.76% 100.00%
PBT 964 -1,757 -131 -701 9,149 8,208 7,936 -29.60%
  YoY % 154.87% -1,241.22% 81.31% -107.66% 11.46% 3.43% -
  Horiz. % 12.15% -22.14% -1.65% -8.83% 115.28% 103.43% 100.00%
Tax -617 278 101 457 -1,957 -2,024 -1,706 -15.58%
  YoY % -321.94% 175.25% -77.90% 123.35% 3.31% -18.64% -
  Horiz. % 36.17% -16.30% -5.92% -26.79% 114.71% 118.64% 100.00%
NP 347 -1,479 -30 -244 7,192 6,184 6,230 -38.17%
  YoY % 123.46% -4,830.00% 87.70% -103.39% 16.30% -0.74% -
  Horiz. % 5.57% -23.74% -0.48% -3.92% 115.44% 99.26% 100.00%
NP to SH 347 -1,479 -30 -244 7,194 6,209 6,349 -38.37%
  YoY % 123.46% -4,830.00% 87.70% -103.39% 15.86% -2.21% -
  Horiz. % 5.47% -23.30% -0.47% -3.84% 113.31% 97.79% 100.00%
Tax Rate 64.00 % - % - % - % 21.39 % 24.66 % 21.50 % 19.92%
  YoY % 0.00% 0.00% 0.00% 0.00% -13.26% 14.70% -
  Horiz. % 297.67% 0.00% 0.00% 0.00% 99.49% 114.70% 100.00%
Total Cost 29,765 30,751 34,486 41,035 42,383 38,281 46,227 -7.07%
  YoY % -3.21% -10.83% -15.96% -3.18% 10.72% -17.19% -
  Horiz. % 64.39% 66.52% 74.60% 88.77% 91.68% 82.81% 100.00%
Net Worth 124,119 134,682 141,725 155,809 148,767 137,444 111,640 1.78%
  YoY % -7.84% -4.97% -9.04% 4.73% 8.24% 23.11% -
  Horiz. % 111.18% 120.64% 126.95% 139.56% 133.26% 123.11% 100.00%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - 44 44 35 34 -
  YoY % 0.00% 0.00% 0.00% 0.00% 25.69% 2.73% -
  Horiz. % 0.00% 0.00% 0.00% 129.12% 129.12% 102.73% 100.00%
Div Payout % - % - % - % - % 0.61 % 0.56 % 0.54 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 8.93% 3.70% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 112.96% 103.70% 100.00%
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 124,119 134,682 141,725 155,809 148,767 137,444 111,640 1.78%
  YoY % -7.84% -4.97% -9.04% 4.73% 8.24% 23.11% -
  Horiz. % 111.18% 120.64% 126.95% 139.56% 133.26% 123.11% 100.00%
NOSH 88,028 88,028 88,028 88,028 88,028 87,544 85,221 0.54%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.55% 2.73% -
  Horiz. % 103.29% 103.29% 103.29% 103.29% 103.29% 102.73% 100.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 1.15 % -5.05 % -0.09 % -0.60 % 14.51 % 13.91 % 11.88 % -32.21%
  YoY % 122.77% -5,511.11% 85.00% -104.14% 4.31% 17.09% -
  Horiz. % 9.68% -42.51% -0.76% -5.05% 122.14% 117.09% 100.00%
ROE 0.28 % -1.10 % -0.02 % -0.16 % 4.84 % 4.52 % 5.69 % -39.44%
  YoY % 125.45% -5,400.00% 87.50% -103.31% 7.08% -20.56% -
  Horiz. % 4.92% -19.33% -0.35% -2.81% 85.06% 79.44% 100.00%
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 34.21 33.25 39.14 46.34 56.32 50.79 61.55 -9.32%
  YoY % 2.89% -15.05% -15.54% -17.72% 10.89% -17.48% -
  Horiz. % 55.58% 54.02% 63.59% 75.29% 91.50% 82.52% 100.00%
EPS 0.39 -1.68 -0.03 -0.28 8.17 7.09 7.45 -38.81%
  YoY % 123.21% -5,500.00% 89.29% -103.43% 15.23% -4.83% -
  Horiz. % 5.23% -22.55% -0.40% -3.76% 109.66% 95.17% 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 1.4100 1.5300 1.6100 1.7700 1.6900 1.5700 1.3100 1.23%
  YoY % -7.84% -4.97% -9.04% 4.73% 7.64% 19.85% -
  Horiz. % 107.63% 116.79% 122.90% 135.11% 129.01% 119.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 34.21 33.25 39.14 46.34 56.32 50.51 59.59 -8.83%
  YoY % 2.89% -15.05% -15.54% -17.72% 11.50% -15.24% -
  Horiz. % 57.41% 55.80% 65.68% 77.76% 94.51% 84.76% 100.00%
EPS 0.39 -1.68 -0.03 -0.28 8.17 7.05 7.21 -38.48%
  YoY % 123.21% -5,500.00% 89.29% -103.43% 15.89% -2.22% -
  Horiz. % 5.41% -23.30% -0.42% -3.88% 113.31% 97.78% 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 1.4100 1.5300 1.6100 1.7700 1.6900 1.5614 1.2682 1.78%
  YoY % -7.84% -4.97% -9.04% 4.73% 8.24% 23.12% -
  Horiz. % 111.18% 120.64% 126.95% 139.57% 133.26% 123.12% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.8200 0.7900 1.4200 3.1100 2.1900 2.2400 1.9600 -
P/RPS 2.40 2.38 3.63 6.71 3.89 4.41 3.18 -4.58%
  YoY % 0.84% -34.44% -45.90% 72.49% -11.79% 38.68% -
  Horiz. % 75.47% 74.84% 114.15% 211.01% 122.33% 138.68% 100.00%
P/EPS 208.02 -47.02 -4,166.66 -1,122.00 26.80 31.58 26.31 41.10%
  YoY % 542.41% 98.87% -271.36% -4,286.57% -15.14% 20.03% -
  Horiz. % 790.65% -178.72% -15,836.79% -4,264.54% 101.86% 120.03% 100.00%
EY 0.48 -2.13 -0.02 -0.09 3.73 3.17 3.80 -29.14%
  YoY % 122.54% -10,550.00% 77.78% -102.41% 17.67% -16.58% -
  Horiz. % 12.63% -56.05% -0.53% -2.37% 98.16% 83.42% 100.00%
DY 0.00 0.00 0.00 0.02 0.02 0.02 0.02 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% 100.00% 100.00% 100.00%
P/NAPS 0.58 0.52 0.88 1.76 1.30 1.43 1.50 -14.63%
  YoY % 11.54% -40.91% -50.00% 35.38% -9.09% -4.67% -
  Horiz. % 38.67% 34.67% 58.67% 117.33% 86.67% 95.33% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 26/11/20 28/11/19 29/11/18 29/11/17 17/11/16 26/11/15 26/11/14 -
Price 1.3000 0.7900 1.2800 2.7600 2.2600 2.3100 1.7000 -
P/RPS 3.80 2.38 3.27 5.96 4.01 4.55 2.76 5.47%
  YoY % 59.66% -27.22% -45.13% 48.63% -11.87% 64.86% -
  Horiz. % 137.68% 86.23% 118.48% 215.94% 145.29% 164.86% 100.00%
P/EPS 329.79 -47.02 -3,755.86 -995.73 27.65 32.57 22.82 56.01%
  YoY % 801.38% 98.75% -277.20% -3,701.19% -15.11% 42.73% -
  Horiz. % 1,445.18% -206.05% -16,458.63% -4,363.41% 121.17% 142.73% 100.00%
EY 0.30 -2.13 -0.03 -0.10 3.62 3.07 4.38 -36.01%
  YoY % 114.08% -7,000.00% 70.00% -102.76% 17.92% -29.91% -
  Horiz. % 6.85% -48.63% -0.68% -2.28% 82.65% 70.09% 100.00%
DY 0.00 0.00 0.00 0.02 0.02 0.02 0.02 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% 100.00% 100.00% 100.00%
P/NAPS 0.92 0.52 0.80 1.56 1.34 1.47 1.30 -5.59%
  YoY % 76.92% -35.00% -48.72% 16.42% -8.84% 13.08% -
  Horiz. % 70.77% 40.00% 61.54% 120.00% 103.08% 113.08% 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
 
 

2170 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.060.00 
 KOTRA 3.100.00 
 UCREST 0.150.00 
 GENM-C73 0.0050.00 
 PUC 0.150.00 
 WILLOW 0.4350.00 
 EAH-WE 0.0150.00 
 IRIS 0.350.00 
 TOPGLOV-C79 0.2250.00 
 BTECH 0.500.00 

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!
PARTNERS & BROKERS