Highlights

[IQGROUP] YoY TTM Result on 2012-06-30 [#1]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 28-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 30-Jun-2012  [#1]
Profit Trend QoQ -     -0.78%    YoY -     156.41%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 187,280 189,302 147,103 145,897 132,732 141,152 154,822 3.22%
  YoY % -1.07% 28.69% 0.83% 9.92% -5.97% -8.83% -
  Horiz. % 120.96% 122.27% 95.01% 94.24% 85.73% 91.17% 100.00%
PBT 26,991 19,580 4,022 7,645 -10,702 -15,054 189 128.54%
  YoY % 37.85% 386.82% -47.39% 171.44% 28.91% -8,065.08% -
  Horiz. % 14,280.95% 10,359.79% 2,128.04% 4,044.97% -5,662.43% -7,965.08% 100.00%
Tax -7,230 -2,774 -2,265 -1,409 -353 1,066 -415 60.97%
  YoY % -160.63% -22.47% -60.75% -299.15% -133.11% 356.87% -
  Horiz. % 1,742.17% 668.43% 545.78% 339.52% 85.06% -256.87% 100.00%
NP 19,761 16,806 1,757 6,236 -11,055 -13,988 -226 -
  YoY % 17.58% 856.52% -71.82% 156.41% 20.97% -6,089.38% -
  Horiz. % -8,743.80% -7,436.28% -777.43% -2,759.29% 4,891.59% 6,189.38% 100.00%
NP to SH 19,960 17,161 1,757 6,236 -11,055 -13,988 -226 -
  YoY % 16.31% 876.72% -71.82% 156.41% 20.97% -6,089.38% -
  Horiz. % -8,831.86% -7,593.36% -777.43% -2,759.29% 4,891.59% 6,189.38% 100.00%
Tax Rate 26.79 % 14.17 % 56.32 % 18.43 % - % - % 219.58 % -29.56%
  YoY % 89.06% -74.84% 205.59% 0.00% 0.00% 0.00% -
  Horiz. % 12.20% 6.45% 25.65% 8.39% 0.00% 0.00% 100.00%
Total Cost 167,519 172,496 145,346 139,661 143,787 155,140 155,048 1.30%
  YoY % -2.89% 18.68% 4.07% -2.87% -7.32% 0.06% -
  Horiz. % 108.04% 111.25% 93.74% 90.08% 92.74% 100.06% 100.00%
Net Worth 128,510 104,592 86,671 85,191 82,258 95,224 110,324 2.57%
  YoY % 22.87% 20.68% 1.74% 3.56% -13.62% -13.69% -
  Horiz. % 116.48% 94.80% 78.56% 77.22% 74.56% 86.31% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 68 0 0 0 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 0.34 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 128,510 104,592 86,671 85,191 82,258 95,224 110,324 2.57%
  YoY % 22.87% 20.68% 1.74% 3.56% -13.62% -13.69% -
  Horiz. % 116.48% 94.80% 78.56% 77.22% 74.56% 86.31% 100.00%
NOSH 87,422 85,034 84,972 84,347 85,686 85,021 84,864 0.50%
  YoY % 2.81% 0.07% 0.74% -1.56% 0.78% 0.18% -
  Horiz. % 103.01% 100.20% 100.13% 99.39% 100.97% 100.18% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 10.55 % 8.88 % 1.19 % 4.27 % -8.33 % -9.91 % -0.15 % -
  YoY % 18.81% 646.22% -72.13% 151.26% 15.94% -6,506.67% -
  Horiz. % -7,033.33% -5,920.00% -793.33% -2,846.67% 5,553.33% 6,606.67% 100.00%
ROE 15.53 % 16.41 % 2.03 % 7.32 % -13.44 % -14.69 % -0.20 % -
  YoY % -5.36% 708.37% -72.27% 154.46% 8.51% -7,245.00% -
  Horiz. % -7,765.00% -8,205.00% -1,015.00% -3,660.00% 6,720.00% 7,345.00% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 214.23 222.62 173.12 172.97 154.90 166.02 182.43 2.71%
  YoY % -3.77% 28.59% 0.09% 11.67% -6.70% -9.00% -
  Horiz. % 117.43% 122.03% 94.90% 94.81% 84.91% 91.00% 100.00%
EPS 22.83 20.18 2.07 7.39 -12.90 -16.45 -0.27 -
  YoY % 13.13% 874.88% -71.99% 157.29% 21.58% -5,992.59% -
  Horiz. % -8,455.55% -7,474.07% -766.67% -2,737.04% 4,777.78% 6,092.59% 100.00%
DPS 0.08 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. % 100.00% - - - - - -
NAPS 1.4700 1.2300 1.0200 1.0100 0.9600 1.1200 1.3000 2.07%
  YoY % 19.51% 20.59% 0.99% 5.21% -14.29% -13.85% -
  Horiz. % 113.08% 94.62% 78.46% 77.69% 73.85% 86.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 212.75 215.05 167.11 165.74 150.78 160.35 175.88 3.22%
  YoY % -1.07% 28.69% 0.83% 9.92% -5.97% -8.83% -
  Horiz. % 120.96% 122.27% 95.01% 94.23% 85.73% 91.17% 100.00%
EPS 22.67 19.49 2.00 7.08 -12.56 -15.89 -0.26 -
  YoY % 16.32% 874.50% -71.75% 156.37% 20.96% -6,011.54% -
  Horiz. % -8,719.23% -7,496.15% -769.23% -2,723.08% 4,830.77% 6,111.54% 100.00%
DPS 0.08 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. % 100.00% - - - - - -
NAPS 1.4599 1.1882 0.9846 0.9678 0.9345 1.0818 1.2533 2.57%
  YoY % 22.87% 20.68% 1.74% 3.56% -13.62% -13.68% -
  Horiz. % 116.48% 94.81% 78.56% 77.22% 74.56% 86.32% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 2.4400 1.1500 0.3300 0.2900 0.3400 0.3600 0.7000 -
P/RPS 1.14 0.52 0.19 0.17 0.22 0.22 0.38 20.08%
  YoY % 119.23% 173.68% 11.76% -22.73% 0.00% -42.11% -
  Horiz. % 300.00% 136.84% 50.00% 44.74% 57.89% 57.89% 100.00%
P/EPS 10.69 5.70 15.96 3.92 -2.64 -2.19 -262.86 -
  YoY % 87.54% -64.29% 307.14% 248.48% -20.55% 99.17% -
  Horiz. % -4.07% -2.17% -6.07% -1.49% 1.00% 0.83% 100.00%
EY 9.36 17.55 6.27 25.49 -37.95 -45.70 -0.38 -
  YoY % -46.67% 179.90% -75.40% 167.17% 16.96% -11,926.32% -
  Horiz. % -2,463.16% -4,618.42% -1,650.00% -6,707.90% 9,986.84% 12,026.32% 100.00%
DY 0.03 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. % 100.00% - - - - - -
P/NAPS 1.66 0.93 0.32 0.29 0.35 0.32 0.54 20.57%
  YoY % 78.49% 190.63% 10.34% -17.14% 9.38% -40.74% -
  Horiz. % 307.41% 172.22% 59.26% 53.70% 64.81% 59.26% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/08/15 27/08/14 30/08/13 28/08/12 26/08/11 26/08/10 19/08/09 -
Price 2.2000 1.2500 0.3300 0.3300 0.3000 0.3900 0.7000 -
P/RPS 1.03 0.56 0.19 0.19 0.19 0.23 0.38 18.07%
  YoY % 83.93% 194.74% 0.00% 0.00% -17.39% -39.47% -
  Horiz. % 271.05% 147.37% 50.00% 50.00% 50.00% 60.53% 100.00%
P/EPS 9.64 6.19 15.96 4.46 -2.33 -2.37 -262.86 -
  YoY % 55.74% -61.22% 257.85% 291.42% 1.69% 99.10% -
  Horiz. % -3.67% -2.35% -6.07% -1.70% 0.89% 0.90% 100.00%
EY 10.38 16.15 6.27 22.40 -43.01 -42.19 -0.38 -
  YoY % -35.73% 157.58% -72.01% 152.08% -1.94% -11,002.63% -
  Horiz. % -2,731.58% -4,250.00% -1,650.00% -5,894.74% 11,318.42% 11,102.63% 100.00%
DY 0.04 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. % 100.00% - - - - - -
P/NAPS 1.50 1.02 0.32 0.33 0.31 0.35 0.54 18.55%
  YoY % 47.06% 218.75% -3.03% 6.45% -11.43% -35.19% -
  Horiz. % 277.78% 188.89% 59.26% 61.11% 57.41% 64.81% 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.
 


 

211  161  551  1373 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.51+0.02 
 DGB 0.17+0.005 
 ISTONE 0.205-0.02 
 IFCAMSC 0.545+0.015 
 HSI-C7K 0.34+0.005 
 HSI-H8F 0.395-0.025 
 SAPNRG-WA 0.135+0.005 
 VELESTO 0.385+0.005 
 EKOVEST 0.775+0.005 

TOP ARTICLES

1. [转贴] 为什么有人看不上股息收入,有人却靠收股息达成财务自由?!- 陈剑 Good Articles to Share
2. Malaysia Construction – ECRL: Package 2 Set for Take Off KL Trader Investment Research Articles
3. Technical View - MTAG Group Bhd (MTAG, 0213) Rakuten Trade Research Reports
4. COMMENTS ON ALLIANCE BANK BERHAD (2488) - louisesinvesting Good Articles to Share
5. Minister: Govt to provide RM20.7b in cash, incentives over five years for digitalisation save malaysia!!!
6. (Icon) Alliance Bank - One Off Provision Affected Previous Quarter Earning. Time To Buy On Weakness Icon8888 Gossips About Stocks
7. PublicInvest Research Headlines - 14 Nov 2019 PublicInvest Research
8. [12Invest] - 我要投资 - 浅谈Dayang(5141) Right Issue [12Invest] - 我要投资
Partners & Brokers