Highlights

[IQGROUP] YoY TTM Result on 2013-06-30 [#1]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 30-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 30-Jun-2013  [#1]
Profit Trend QoQ -     181.57%    YoY -     -71.82%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 193,881 187,280 189,302 147,103 145,897 132,732 141,152 5.43%
  YoY % 3.52% -1.07% 28.69% 0.83% 9.92% -5.97% -
  Horiz. % 137.36% 132.68% 134.11% 104.22% 103.36% 94.03% 100.00%
PBT 27,339 26,991 19,580 4,022 7,645 -10,702 -15,054 -
  YoY % 1.29% 37.85% 386.82% -47.39% 171.44% 28.91% -
  Horiz. % -181.61% -179.29% -130.07% -26.72% -50.78% 71.09% 100.00%
Tax -6,557 -7,230 -2,774 -2,265 -1,409 -353 1,066 -
  YoY % 9.31% -160.63% -22.47% -60.75% -299.15% -133.11% -
  Horiz. % -615.10% -678.24% -260.23% -212.48% -132.18% -33.11% 100.00%
NP 20,782 19,761 16,806 1,757 6,236 -11,055 -13,988 -
  YoY % 5.17% 17.58% 856.52% -71.82% 156.41% 20.97% -
  Horiz. % -148.57% -141.27% -120.15% -12.56% -44.58% 79.03% 100.00%
NP to SH 21,096 19,960 17,161 1,757 6,236 -11,055 -13,988 -
  YoY % 5.69% 16.31% 876.72% -71.82% 156.41% 20.97% -
  Horiz. % -150.81% -142.69% -122.68% -12.56% -44.58% 79.03% 100.00%
Tax Rate 23.98 % 26.79 % 14.17 % 56.32 % 18.43 % - % - % -
  YoY % -10.49% 89.06% -74.84% 205.59% 0.00% 0.00% -
  Horiz. % 130.11% 145.36% 76.89% 305.59% 100.00% - -
Total Cost 173,099 167,519 172,496 145,346 139,661 143,787 155,140 1.84%
  YoY % 3.33% -2.89% 18.68% 4.07% -2.87% -7.32% -
  Horiz. % 111.58% 107.98% 111.19% 93.69% 90.02% 92.68% 100.00%
Net Worth 145,246 128,510 104,592 86,671 85,191 82,258 95,224 7.28%
  YoY % 13.02% 22.87% 20.68% 1.74% 3.56% -13.62% -
  Horiz. % 152.53% 134.96% 109.84% 91.02% 89.46% 86.38% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 87 68 0 0 0 0 0 -
  YoY % 27.51% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 127.51% 100.00% - - - - -
Div Payout % 0.42 % 0.34 % - % - % - % - % - % -
  YoY % 23.53% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 123.53% 100.00% - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 145,246 128,510 104,592 86,671 85,191 82,258 95,224 7.28%
  YoY % 13.02% 22.87% 20.68% 1.74% 3.56% -13.62% -
  Horiz. % 152.53% 134.96% 109.84% 91.02% 89.46% 86.38% 100.00%
NOSH 88,028 87,422 85,034 84,972 84,347 85,686 85,021 0.58%
  YoY % 0.69% 2.81% 0.07% 0.74% -1.56% 0.78% -
  Horiz. % 103.54% 102.82% 100.01% 99.94% 99.21% 100.78% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 10.72 % 10.55 % 8.88 % 1.19 % 4.27 % -8.33 % -9.91 % -
  YoY % 1.61% 18.81% 646.22% -72.13% 151.26% 15.94% -
  Horiz. % -108.17% -106.46% -89.61% -12.01% -43.09% 84.06% 100.00%
ROE 14.52 % 15.53 % 16.41 % 2.03 % 7.32 % -13.44 % -14.69 % -
  YoY % -6.50% -5.36% 708.37% -72.27% 154.46% 8.51% -
  Horiz. % -98.84% -105.72% -111.71% -13.82% -49.83% 91.49% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 220.25 214.23 222.62 173.12 172.97 154.90 166.02 4.82%
  YoY % 2.81% -3.77% 28.59% 0.09% 11.67% -6.70% -
  Horiz. % 132.66% 129.04% 134.09% 104.28% 104.19% 93.30% 100.00%
EPS 23.97 22.83 20.18 2.07 7.39 -12.90 -16.45 -
  YoY % 4.99% 13.13% 874.88% -71.99% 157.29% 21.58% -
  Horiz. % -145.71% -138.78% -122.67% -12.58% -44.92% 78.42% 100.00%
DPS 0.10 0.08 0.00 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% - - - - -
NAPS 1.6500 1.4700 1.2300 1.0200 1.0100 0.9600 1.1200 6.66%
  YoY % 12.24% 19.51% 20.59% 0.99% 5.21% -14.29% -
  Horiz. % 147.32% 131.25% 109.82% 91.07% 90.18% 85.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 220.25 212.75 215.05 167.11 165.74 150.78 160.35 5.43%
  YoY % 3.53% -1.07% 28.69% 0.83% 9.92% -5.97% -
  Horiz. % 137.36% 132.68% 134.11% 104.22% 103.36% 94.03% 100.00%
EPS 23.97 22.67 19.49 2.00 7.08 -12.56 -15.89 -
  YoY % 5.73% 16.32% 874.50% -71.75% 156.37% 20.96% -
  Horiz. % -150.85% -142.67% -122.66% -12.59% -44.56% 79.04% 100.00%
DPS 0.10 0.08 0.00 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% - - - - -
NAPS 1.6500 1.4599 1.1882 0.9846 0.9678 0.9345 1.0818 7.28%
  YoY % 13.02% 22.87% 20.68% 1.74% 3.56% -13.62% -
  Horiz. % 152.52% 134.95% 109.84% 91.01% 89.46% 86.38% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.9000 2.4400 1.1500 0.3300 0.2900 0.3400 0.3600 -
P/RPS 0.86 1.14 0.52 0.19 0.17 0.22 0.22 25.48%
  YoY % -24.56% 119.23% 173.68% 11.76% -22.73% 0.00% -
  Horiz. % 390.91% 518.18% 236.36% 86.36% 77.27% 100.00% 100.00%
P/EPS 7.93 10.69 5.70 15.96 3.92 -2.64 -2.19 -
  YoY % -25.82% 87.54% -64.29% 307.14% 248.48% -20.55% -
  Horiz. % -362.10% -488.13% -260.27% -728.77% -179.00% 120.55% 100.00%
EY 12.61 9.36 17.55 6.27 25.49 -37.95 -45.70 -
  YoY % 34.72% -46.67% 179.90% -75.40% 167.17% 16.96% -
  Horiz. % -27.59% -20.48% -38.40% -13.72% -55.78% 83.04% 100.00%
DY 0.05 0.03 0.00 0.00 0.00 0.00 0.00 -
  YoY % 66.67% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 166.67% 100.00% - - - - -
P/NAPS 1.15 1.66 0.93 0.32 0.29 0.35 0.32 23.74%
  YoY % -30.72% 78.49% 190.63% 10.34% -17.14% 9.38% -
  Horiz. % 359.38% 518.75% 290.62% 100.00% 90.62% 109.38% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/16 27/08/15 27/08/14 30/08/13 28/08/12 26/08/11 26/08/10 -
Price 1.9600 2.2000 1.2500 0.3300 0.3300 0.3000 0.3900 -
P/RPS 0.89 1.03 0.56 0.19 0.19 0.19 0.23 25.27%
  YoY % -13.59% 83.93% 194.74% 0.00% 0.00% -17.39% -
  Horiz. % 386.96% 447.83% 243.48% 82.61% 82.61% 82.61% 100.00%
P/EPS 8.18 9.64 6.19 15.96 4.46 -2.33 -2.37 -
  YoY % -15.15% 55.74% -61.22% 257.85% 291.42% 1.69% -
  Horiz. % -345.15% -406.75% -261.18% -673.42% -188.19% 98.31% 100.00%
EY 12.23 10.38 16.15 6.27 22.40 -43.01 -42.19 -
  YoY % 17.82% -35.73% 157.58% -72.01% 152.08% -1.94% -
  Horiz. % -28.99% -24.60% -38.28% -14.86% -53.09% 101.94% 100.00%
DY 0.05 0.04 0.00 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% - - - - -
P/NAPS 1.19 1.50 1.02 0.32 0.33 0.31 0.35 22.60%
  YoY % -20.67% 47.06% 218.75% -3.03% 6.45% -11.43% -
  Horiz. % 340.00% 428.57% 291.43% 91.43% 94.29% 88.57% 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
 
 

614  229  596  731 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EFRAME 0.37+0.025 
 AT 0.09+0.01 
 KANGER 0.17-0.005 
 VC 0.055+0.005 
 MAHSING 1.00+0.02 
 VIVOCOM 0.0450.00 
 LUSTER 0.170.00 
 MRDIY 1.74-0.01 
 MLAB 0.020.00 
 SUPERMX 9.78+0.57 

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. LION IN THE DEN SLEEPING, WAITING TO POUNCE !!! Bursa Master
2. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
3. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
4. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
5. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
6. Traders Brief 27 Oct 2020 - Volatility Ahead Amid Internal and External Headwinds HLBank Research Highlights
7. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
PARTNERS & BROKERS