Highlights

[IQGROUP] YoY TTM Result on 2014-06-30 [#1]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 27-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 30-Jun-2014  [#1]
Profit Trend QoQ -     53.00%    YoY -     876.72%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 190,163 193,881 187,280 189,302 147,103 145,897 132,732 6.17%
  YoY % -1.92% 3.52% -1.07% 28.69% 0.83% 9.92% -
  Horiz. % 143.27% 146.07% 141.10% 142.62% 110.83% 109.92% 100.00%
PBT 27,939 27,339 26,991 19,580 4,022 7,645 -10,702 -
  YoY % 2.19% 1.29% 37.85% 386.82% -47.39% 171.44% -
  Horiz. % -261.06% -255.46% -252.21% -182.96% -37.58% -71.44% 100.00%
Tax -3,561 -6,557 -7,230 -2,774 -2,265 -1,409 -353 46.94%
  YoY % 45.69% 9.31% -160.63% -22.47% -60.75% -299.15% -
  Horiz. % 1,008.78% 1,857.51% 2,048.16% 785.84% 641.64% 399.15% 100.00%
NP 24,378 20,782 19,761 16,806 1,757 6,236 -11,055 -
  YoY % 17.30% 5.17% 17.58% 856.52% -71.82% 156.41% -
  Horiz. % -220.52% -187.99% -178.75% -152.02% -15.89% -56.41% 100.00%
NP to SH 24,380 21,096 19,960 17,161 1,757 6,236 -11,055 -
  YoY % 15.57% 5.69% 16.31% 876.72% -71.82% 156.41% -
  Horiz. % -220.53% -190.83% -180.55% -155.23% -15.89% -56.41% 100.00%
Tax Rate 12.75 % 23.98 % 26.79 % 14.17 % 56.32 % 18.43 % - % -
  YoY % -46.83% -10.49% 89.06% -74.84% 205.59% 0.00% -
  Horiz. % 69.18% 130.11% 145.36% 76.89% 305.59% 100.00% -
Total Cost 165,785 173,099 167,519 172,496 145,346 139,661 143,787 2.40%
  YoY % -4.23% 3.33% -2.89% 18.68% 4.07% -2.87% -
  Horiz. % 115.30% 120.39% 116.50% 119.97% 101.08% 97.13% 100.00%
Net Worth 161,971 145,246 128,510 104,592 86,671 85,191 82,258 11.94%
  YoY % 11.52% 13.02% 22.87% 20.68% 1.74% 3.56% -
  Horiz. % 196.90% 176.57% 156.23% 127.15% 105.36% 103.56% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 96 87 68 0 0 0 0 -
  YoY % 10.36% 27.51% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 140.71% 127.51% 100.00% - - - -
Div Payout % 0.40 % 0.42 % 0.34 % - % - % - % - % -
  YoY % -4.76% 23.53% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 117.65% 123.53% 100.00% - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 161,971 145,246 128,510 104,592 86,671 85,191 82,258 11.94%
  YoY % 11.52% 13.02% 22.87% 20.68% 1.74% 3.56% -
  Horiz. % 196.90% 176.57% 156.23% 127.15% 105.36% 103.56% 100.00%
NOSH 88,028 88,028 87,422 85,034 84,972 84,347 85,686 0.45%
  YoY % 0.00% 0.69% 2.81% 0.07% 0.74% -1.56% -
  Horiz. % 102.73% 102.73% 102.03% 99.24% 99.17% 98.44% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 12.82 % 10.72 % 10.55 % 8.88 % 1.19 % 4.27 % -8.33 % -
  YoY % 19.59% 1.61% 18.81% 646.22% -72.13% 151.26% -
  Horiz. % -153.90% -128.69% -126.65% -106.60% -14.29% -51.26% 100.00%
ROE 15.05 % 14.52 % 15.53 % 16.41 % 2.03 % 7.32 % -13.44 % -
  YoY % 3.65% -6.50% -5.36% 708.37% -72.27% 154.46% -
  Horiz. % -111.98% -108.04% -115.55% -122.10% -15.10% -54.46% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 216.03 220.25 214.23 222.62 173.12 172.97 154.90 5.70%
  YoY % -1.92% 2.81% -3.77% 28.59% 0.09% 11.67% -
  Horiz. % 139.46% 142.19% 138.30% 143.72% 111.76% 111.67% 100.00%
EPS 27.70 23.97 22.83 20.18 2.07 7.39 -12.90 -
  YoY % 15.56% 4.99% 13.13% 874.88% -71.99% 157.29% -
  Horiz. % -214.73% -185.81% -176.98% -156.43% -16.05% -57.29% 100.00%
DPS 0.11 0.10 0.08 0.00 0.00 0.00 0.00 -
  YoY % 10.00% 25.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 137.50% 125.00% 100.00% - - - -
NAPS 1.8400 1.6500 1.4700 1.2300 1.0200 1.0100 0.9600 11.44%
  YoY % 11.52% 12.24% 19.51% 20.59% 0.99% 5.21% -
  Horiz. % 191.67% 171.88% 153.13% 128.12% 106.25% 105.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 216.03 220.25 212.75 215.05 167.11 165.74 150.78 6.17%
  YoY % -1.92% 3.53% -1.07% 28.69% 0.83% 9.92% -
  Horiz. % 143.27% 146.07% 141.10% 142.63% 110.83% 109.92% 100.00%
EPS 27.70 23.97 22.67 19.49 2.00 7.08 -12.56 -
  YoY % 15.56% 5.73% 16.32% 874.50% -71.75% 156.37% -
  Horiz. % -220.54% -190.84% -180.49% -155.18% -15.92% -56.37% 100.00%
DPS 0.11 0.10 0.08 0.00 0.00 0.00 0.00 -
  YoY % 10.00% 25.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 137.50% 125.00% 100.00% - - - -
NAPS 1.8400 1.6500 1.4599 1.1882 0.9846 0.9678 0.9345 11.94%
  YoY % 11.52% 13.02% 22.87% 20.68% 1.74% 3.56% -
  Horiz. % 196.90% 176.57% 156.22% 127.15% 105.36% 103.56% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 4.2500 1.9000 2.4400 1.1500 0.3300 0.2900 0.3400 -
P/RPS 1.97 0.86 1.14 0.52 0.19 0.17 0.22 44.06%
  YoY % 129.07% -24.56% 119.23% 173.68% 11.76% -22.73% -
  Horiz. % 895.45% 390.91% 518.18% 236.36% 86.36% 77.27% 100.00%
P/EPS 15.35 7.93 10.69 5.70 15.96 3.92 -2.64 -
  YoY % 93.57% -25.82% 87.54% -64.29% 307.14% 248.48% -
  Horiz. % -581.44% -300.38% -404.92% -215.91% -604.55% -148.48% 100.00%
EY 6.52 12.61 9.36 17.55 6.27 25.49 -37.95 -
  YoY % -48.30% 34.72% -46.67% 179.90% -75.40% 167.17% -
  Horiz. % -17.18% -33.23% -24.66% -46.25% -16.52% -67.17% 100.00%
DY 0.03 0.05 0.03 0.00 0.00 0.00 0.00 -
  YoY % -40.00% 66.67% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 166.67% 100.00% - - - -
P/NAPS 2.31 1.15 1.66 0.93 0.32 0.29 0.35 36.92%
  YoY % 100.87% -30.72% 78.49% 190.63% 10.34% -17.14% -
  Horiz. % 660.00% 328.57% 474.29% 265.71% 91.43% 82.86% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/08/17 29/08/16 27/08/15 27/08/14 30/08/13 28/08/12 26/08/11 -
Price 4.8000 1.9600 2.2000 1.2500 0.3300 0.3300 0.3000 -
P/RPS 2.22 0.89 1.03 0.56 0.19 0.19 0.19 50.58%
  YoY % 149.44% -13.59% 83.93% 194.74% 0.00% 0.00% -
  Horiz. % 1,168.42% 468.42% 542.11% 294.74% 100.00% 100.00% 100.00%
P/EPS 17.33 8.18 9.64 6.19 15.96 4.46 -2.33 -
  YoY % 111.86% -15.15% 55.74% -61.22% 257.85% 291.42% -
  Horiz. % -743.78% -351.07% -413.73% -265.67% -684.98% -191.42% 100.00%
EY 5.77 12.23 10.38 16.15 6.27 22.40 -43.01 -
  YoY % -52.82% 17.82% -35.73% 157.58% -72.01% 152.08% -
  Horiz. % -13.42% -28.44% -24.13% -37.55% -14.58% -52.08% 100.00%
DY 0.02 0.05 0.04 0.00 0.00 0.00 0.00 -
  YoY % -60.00% 25.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 125.00% 100.00% - - - -
P/NAPS 2.61 1.19 1.50 1.02 0.32 0.33 0.31 42.58%
  YoY % 119.33% -20.67% 47.06% 218.75% -3.03% 6.45% -
  Horiz. % 841.94% 383.87% 483.87% 329.03% 103.23% 106.45% 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
 
 

104  183  505  1686 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DAYA 0.02+0.005 
 LUSTER 0.265+0.01 
 UCREST 0.265+0.01 
 FOCUS-PA 0.020.00 
 PERMAJU 0.20-0.01 
 TDEX 0.225+0.015 
 FINTEC 0.0550.00 
 MACPIE 0.09-0.005 
 TCS 0.61+0.03 
 TCS-WA 0.25+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. LB Aluminium is much cheaper than Press Metal & PMB - Koon Yew Yin Koon Yew Yin's Blog
2. 适用于股票投资的“5件事”/冷眼 【冷眼专栏】漫漫投资路
3. AWC(7579) - king of Facility Management The Huat Project
4. A hidden gem with huge upside This stock is going to the moon! >300% return
5. I have a dog - Koon Yew Yin Koon Yew Yin's Blog
6. DPIH coverage by the edge malaysia Great Penny Picks in Bursa Malaysia 1
7. ARANK 7214- 在铝铝上涨的牛市里,ARANK 能否铝战铝胜? 风起云涌 股霸天下
8. EV.CAR material stocks on KLSE, the best business in the entire world BUY WHAT MR MARKET WANTS TO PLAY UP
PARTNERS & BROKERS