Highlights

[IQGROUP] YoY Quarter Result on 2013-12-31 [#3]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 24-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 31-Dec-2013  [#3]
Profit Trend QoQ -     -63.36%    YoY -     909.15%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 47,922 44,389 45,864 43,931 33,504 36,499 32,714 6.56%
  YoY % 7.96% -3.22% 4.40% 31.12% -8.21% 11.57% -
  Horiz. % 146.49% 135.69% 140.20% 134.29% 102.41% 111.57% 100.00%
PBT 10,544 4,724 7,276 3,267 -304 -1,935 -1,287 -
  YoY % 123.20% -35.07% 122.71% 1,174.67% 84.29% -50.35% -
  Horiz. % -819.27% -367.06% -565.35% -253.85% 23.62% 150.35% 100.00%
Tax -2,194 -1,199 -2,296 -791 -2 804 -343 36.21%
  YoY % -82.99% 47.78% -190.27% -39,450.00% -100.25% 334.40% -
  Horiz. % 639.65% 349.56% 669.39% 230.61% 0.58% -234.40% 100.00%
NP 8,350 3,525 4,980 2,476 -306 -1,131 -1,630 -
  YoY % 136.88% -29.22% 101.13% 909.15% 72.94% 30.61% -
  Horiz. % -512.27% -216.26% -305.52% -151.90% 18.77% 69.39% 100.00%
NP to SH 8,350 3,506 5,053 2,476 -306 -1,131 -1,630 -
  YoY % 138.16% -30.62% 104.08% 909.15% 72.94% 30.61% -
  Horiz. % -512.27% -215.09% -310.00% -151.90% 18.77% 69.39% 100.00%
Tax Rate 20.81 % 25.38 % 31.56 % 24.21 % - % - % - % -
  YoY % -18.01% -19.58% 30.36% 0.00% 0.00% 0.00% -
  Horiz. % 85.96% 104.83% 130.36% 100.00% - - -
Total Cost 39,572 40,864 40,884 41,455 33,810 37,630 34,344 2.39%
  YoY % -3.16% -0.05% -1.38% 22.61% -10.15% 9.57% -
  Horiz. % 115.22% 118.98% 119.04% 120.71% 98.45% 109.57% 100.00%
Net Worth 159,330 139,462 118,792 96,997 84,149 85,849 89,140 10.15%
  YoY % 14.25% 17.40% 22.47% 15.27% -1.98% -3.69% -
  Horiz. % 178.74% 156.45% 133.26% 108.81% 94.40% 96.31% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 159,330 139,462 118,792 96,997 84,149 85,849 89,140 10.15%
  YoY % 14.25% 17.40% 22.47% 15.27% -1.98% -3.69% -
  Horiz. % 178.74% 156.45% 133.26% 108.81% 94.40% 96.31% 100.00%
NOSH 88,028 87,712 86,081 85,085 84,999 85,000 84,895 0.61%
  YoY % 0.36% 1.89% 1.17% 0.10% -0.00% 0.12% -
  Horiz. % 103.69% 103.32% 101.40% 100.22% 100.12% 100.12% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 17.42 % 7.94 % 10.86 % 5.64 % -0.91 % -3.10 % -4.98 % -
  YoY % 119.40% -26.89% 92.55% 719.78% 70.65% 37.75% -
  Horiz. % -349.80% -159.44% -218.07% -113.25% 18.27% 62.25% 100.00%
ROE 5.24 % 2.51 % 4.25 % 2.55 % -0.36 % -1.32 % -1.83 % -
  YoY % 108.76% -40.94% 66.67% 808.33% 72.73% 27.87% -
  Horiz. % -286.34% -137.16% -232.24% -139.34% 19.67% 72.13% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 54.44 50.61 53.28 51.63 39.42 42.94 38.53 5.92%
  YoY % 7.57% -5.01% 3.20% 30.97% -8.20% 11.45% -
  Horiz. % 141.29% 131.35% 138.28% 134.00% 102.31% 111.45% 100.00%
EPS 9.49 4.00 5.87 2.91 -0.36 -1.33 -1.92 -
  YoY % 137.25% -31.86% 101.72% 908.33% 72.93% 30.73% -
  Horiz. % -494.27% -208.33% -305.73% -151.56% 18.75% 69.27% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.8100 1.5900 1.3800 1.1400 0.9900 1.0100 1.0500 9.49%
  YoY % 13.84% 15.22% 21.05% 15.15% -1.98% -3.81% -
  Horiz. % 172.38% 151.43% 131.43% 108.57% 94.29% 96.19% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 54.44 50.43 52.10 49.91 38.06 41.46 37.16 6.57%
  YoY % 7.95% -3.21% 4.39% 31.14% -8.20% 11.57% -
  Horiz. % 146.50% 135.71% 140.20% 134.31% 102.42% 111.57% 100.00%
EPS 9.49 3.98 5.74 2.81 -0.35 -1.28 -1.85 -
  YoY % 138.44% -30.66% 104.27% 902.86% 72.66% 30.81% -
  Horiz. % -512.97% -215.14% -310.27% -151.89% 18.92% 69.19% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.8100 1.5843 1.3495 1.1019 0.9559 0.9753 1.0126 10.15%
  YoY % 14.25% 17.40% 22.47% 15.27% -1.99% -3.68% -
  Horiz. % 178.75% 156.46% 133.27% 108.82% 94.40% 96.32% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 2.5500 2.0800 1.5900 0.8050 0.4500 0.3300 0.3600 -
P/RPS 4.68 4.11 2.98 1.56 1.14 0.77 0.93 30.87%
  YoY % 13.87% 37.92% 91.03% 36.84% 48.05% -17.20% -
  Horiz. % 503.23% 441.94% 320.43% 167.74% 122.58% 82.80% 100.00%
P/EPS 26.88 52.04 27.09 27.66 -125.00 -24.80 -18.75 -
  YoY % -48.35% 92.10% -2.06% 122.13% -404.03% -32.27% -
  Horiz. % -143.36% -277.55% -144.48% -147.52% 666.67% 132.27% 100.00%
EY 3.72 1.92 3.69 3.61 -0.80 -4.03 -5.33 -
  YoY % 93.75% -47.97% 2.22% 551.25% 80.15% 24.39% -
  Horiz. % -69.79% -36.02% -69.23% -67.73% 15.01% 75.61% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.41 1.31 1.15 0.71 0.45 0.33 0.34 26.73%
  YoY % 7.63% 13.91% 61.97% 57.78% 36.36% -2.94% -
  Horiz. % 414.71% 385.29% 338.24% 208.82% 132.35% 97.06% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 25/02/16 25/02/15 24/02/14 25/02/13 27/02/12 24/02/11 -
Price 2.9400 2.0100 2.3400 1.4700 0.3700 0.2900 0.3800 -
P/RPS 5.40 3.97 4.39 2.85 0.94 0.68 0.99 32.64%
  YoY % 36.02% -9.57% 54.04% 203.19% 38.24% -31.31% -
  Horiz. % 545.45% 401.01% 443.43% 287.88% 94.95% 68.69% 100.00%
P/EPS 30.99 50.29 39.86 50.52 -102.78 -21.79 -19.79 -
  YoY % -38.38% 26.17% -21.10% 149.15% -371.68% -10.11% -
  Horiz. % -156.59% -254.12% -201.41% -255.28% 519.35% 110.11% 100.00%
EY 3.23 1.99 2.51 1.98 -0.97 -4.59 -5.05 -
  YoY % 62.31% -20.72% 26.77% 304.12% 78.87% 9.11% -
  Horiz. % -63.96% -39.41% -49.70% -39.21% 19.21% 90.89% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.62 1.26 1.70 1.29 0.37 0.29 0.36 28.46%
  YoY % 28.57% -25.88% 31.78% 248.65% 27.59% -19.44% -
  Horiz. % 450.00% 350.00% 472.22% 358.33% 102.78% 80.56% 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.
 


 

384  386  457  749 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.0150.00 
 TIGER 0.11+0.02 
 SANICHI 0.05-0.01 
 TDM 0.305+0.03 
 PUC 0.05+0.015 
 HSI-C7K 0.265-0.01 
 ARMADA 0.46-0.015 
 RSAWIT 0.34+0.04 
 FGV 1.45+0.13 
 INSAS-WB 0.0050.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. SAPURA ENERGY RECORDS JUMP IN Q3 REVENUE Oil and Gas Malaysia News
2. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
3. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
4. Jaks Resources - Higher Expected Investment Returns from JHDP ? DK66
5. Am I a Chinese Chauvinistic? Sslee blog
6. Cutting Your Losses Our Investment Journey
7. Sun Is Shining For Palm Oil Stock BFM Podcast
8. Stocks on Radar - Inari Amertron (0166) AmInvest Research Reports
Partners & Brokers