Highlights

[IQGROUP] YoY TTM Result on 2015-06-30 [#1]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 27-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 30-Jun-2015  [#1]
Profit Trend QoQ -     -4.93%    YoY -     16.31%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 146,195 190,163 193,881 187,280 189,302 147,103 145,897 0.03%
  YoY % -23.12% -1.92% 3.52% -1.07% 28.69% 0.83% -
  Horiz. % 100.20% 130.34% 132.89% 128.36% 129.75% 100.83% 100.00%
PBT -4,027 27,939 27,339 26,991 19,580 4,022 7,645 -
  YoY % -114.41% 2.19% 1.29% 37.85% 386.82% -47.39% -
  Horiz. % -52.67% 365.45% 357.61% 353.05% 256.12% 52.61% 100.00%
Tax 1,279 -3,561 -6,557 -7,230 -2,774 -2,265 -1,409 -
  YoY % 135.92% 45.69% 9.31% -160.63% -22.47% -60.75% -
  Horiz. % -90.77% 252.73% 465.37% 513.13% 196.88% 160.75% 100.00%
NP -2,748 24,378 20,782 19,761 16,806 1,757 6,236 -
  YoY % -111.27% 17.30% 5.17% 17.58% 856.52% -71.82% -
  Horiz. % -44.07% 390.92% 333.26% 316.89% 269.50% 28.18% 100.00%
NP to SH -2,748 24,380 21,096 19,960 17,161 1,757 6,236 -
  YoY % -111.27% 15.57% 5.69% 16.31% 876.72% -71.82% -
  Horiz. % -44.07% 390.96% 338.29% 320.08% 275.19% 28.18% 100.00%
Tax Rate - % 12.75 % 23.98 % 26.79 % 14.17 % 56.32 % 18.43 % -
  YoY % 0.00% -46.83% -10.49% 89.06% -74.84% 205.59% -
  Horiz. % 0.00% 69.18% 130.11% 145.36% 76.89% 305.59% 100.00%
Total Cost 148,943 165,785 173,099 167,519 172,496 145,346 139,661 1.08%
  YoY % -10.16% -4.23% 3.33% -2.89% 18.68% 4.07% -
  Horiz. % 106.65% 118.71% 123.94% 119.95% 123.51% 104.07% 100.00%
Net Worth 146,126 161,971 145,246 128,510 104,592 86,671 85,191 9.41%
  YoY % -9.78% 11.52% 13.02% 22.87% 20.68% 1.74% -
  Horiz. % 171.53% 190.13% 170.49% 150.85% 122.77% 101.74% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 88 96 87 68 0 0 0 -
  YoY % -9.09% 10.36% 27.51% 0.00% 0.00% 0.00% -
  Horiz. % 127.92% 140.71% 127.51% 100.00% - - -
Div Payout % - % 0.40 % 0.42 % 0.34 % - % - % - % -
  YoY % 0.00% -4.76% 23.53% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 117.65% 123.53% 100.00% - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 146,126 161,971 145,246 128,510 104,592 86,671 85,191 9.41%
  YoY % -9.78% 11.52% 13.02% 22.87% 20.68% 1.74% -
  Horiz. % 171.53% 190.13% 170.49% 150.85% 122.77% 101.74% 100.00%
NOSH 88,028 88,028 88,028 87,422 85,034 84,972 84,347 0.71%
  YoY % 0.00% 0.00% 0.69% 2.81% 0.07% 0.74% -
  Horiz. % 104.36% 104.36% 104.36% 103.64% 100.81% 100.74% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -1.88 % 12.82 % 10.72 % 10.55 % 8.88 % 1.19 % 4.27 % -
  YoY % -114.66% 19.59% 1.61% 18.81% 646.22% -72.13% -
  Horiz. % -44.03% 300.23% 251.05% 247.07% 207.96% 27.87% 100.00%
ROE -1.88 % 15.05 % 14.52 % 15.53 % 16.41 % 2.03 % 7.32 % -
  YoY % -112.49% 3.65% -6.50% -5.36% 708.37% -72.27% -
  Horiz. % -25.68% 205.60% 198.36% 212.16% 224.18% 27.73% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 166.08 216.03 220.25 214.23 222.62 173.12 172.97 -0.67%
  YoY % -23.12% -1.92% 2.81% -3.77% 28.59% 0.09% -
  Horiz. % 96.02% 124.89% 127.33% 123.85% 128.70% 100.09% 100.00%
EPS -3.12 27.70 23.97 22.83 20.18 2.07 7.39 -
  YoY % -111.26% 15.56% 4.99% 13.13% 874.88% -71.99% -
  Horiz. % -42.22% 374.83% 324.36% 308.93% 273.07% 28.01% 100.00%
DPS 0.10 0.11 0.10 0.08 0.00 0.00 0.00 -
  YoY % -9.09% 10.00% 25.00% 0.00% 0.00% 0.00% -
  Horiz. % 125.00% 137.50% 125.00% 100.00% - - -
NAPS 1.6600 1.8400 1.6500 1.4700 1.2300 1.0200 1.0100 8.63%
  YoY % -9.78% 11.52% 12.24% 19.51% 20.59% 0.99% -
  Horiz. % 164.36% 182.18% 163.37% 145.54% 121.78% 100.99% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 166.08 216.03 220.25 212.75 215.05 167.11 165.74 0.03%
  YoY % -23.12% -1.92% 3.53% -1.07% 28.69% 0.83% -
  Horiz. % 100.21% 130.34% 132.89% 128.36% 129.75% 100.83% 100.00%
EPS -3.12 27.70 23.97 22.67 19.49 2.00 7.08 -
  YoY % -111.26% 15.56% 5.73% 16.32% 874.50% -71.75% -
  Horiz. % -44.07% 391.24% 338.56% 320.20% 275.28% 28.25% 100.00%
DPS 0.10 0.11 0.10 0.08 0.00 0.00 0.00 -
  YoY % -9.09% 10.00% 25.00% 0.00% 0.00% 0.00% -
  Horiz. % 125.00% 137.50% 125.00% 100.00% - - -
NAPS 1.6600 1.8400 1.6500 1.4599 1.1882 0.9846 0.9678 9.40%
  YoY % -9.78% 11.52% 13.02% 22.87% 20.68% 1.74% -
  Horiz. % 171.52% 190.12% 170.49% 150.85% 122.77% 101.74% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 1.3000 4.2500 1.9000 2.4400 1.1500 0.3300 0.2900 -
P/RPS 0.78 1.97 0.86 1.14 0.52 0.19 0.17 28.89%
  YoY % -60.41% 129.07% -24.56% 119.23% 173.68% 11.76% -
  Horiz. % 458.82% 1,158.82% 505.88% 670.59% 305.88% 111.76% 100.00%
P/EPS -41.64 15.35 7.93 10.69 5.70 15.96 3.92 -
  YoY % -371.27% 93.57% -25.82% 87.54% -64.29% 307.14% -
  Horiz. % -1,062.24% 391.58% 202.30% 272.70% 145.41% 407.14% 100.00%
EY -2.40 6.52 12.61 9.36 17.55 6.27 25.49 -
  YoY % -136.81% -48.30% 34.72% -46.67% 179.90% -75.40% -
  Horiz. % -9.42% 25.58% 49.47% 36.72% 68.85% 24.60% 100.00%
DY 0.08 0.03 0.05 0.03 0.00 0.00 0.00 -
  YoY % 166.67% -40.00% 66.67% 0.00% 0.00% 0.00% -
  Horiz. % 266.67% 100.00% 166.67% 100.00% - - -
P/NAPS 0.78 2.31 1.15 1.66 0.93 0.32 0.29 17.92%
  YoY % -66.23% 100.87% -30.72% 78.49% 190.63% 10.34% -
  Horiz. % 268.97% 796.55% 396.55% 572.41% 320.69% 110.34% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/08/18 29/08/17 29/08/16 27/08/15 27/08/14 30/08/13 28/08/12 -
Price 1.6300 4.8000 1.9600 2.2000 1.2500 0.3300 0.3300 -
P/RPS 0.98 2.22 0.89 1.03 0.56 0.19 0.19 31.43%
  YoY % -55.86% 149.44% -13.59% 83.93% 194.74% 0.00% -
  Horiz. % 515.79% 1,168.42% 468.42% 542.11% 294.74% 100.00% 100.00%
P/EPS -52.21 17.33 8.18 9.64 6.19 15.96 4.46 -
  YoY % -401.27% 111.86% -15.15% 55.74% -61.22% 257.85% -
  Horiz. % -1,170.63% 388.57% 183.41% 216.14% 138.79% 357.85% 100.00%
EY -1.92 5.77 12.23 10.38 16.15 6.27 22.40 -
  YoY % -133.28% -52.82% 17.82% -35.73% 157.58% -72.01% -
  Horiz. % -8.57% 25.76% 54.60% 46.34% 72.10% 27.99% 100.00%
DY 0.06 0.02 0.05 0.04 0.00 0.00 0.00 -
  YoY % 200.00% -60.00% 25.00% 0.00% 0.00% 0.00% -
  Horiz. % 150.00% 50.00% 125.00% 100.00% - - -
P/NAPS 0.98 2.61 1.19 1.50 1.02 0.32 0.33 19.88%
  YoY % -62.45% 119.33% -20.67% 47.06% 218.75% -3.03% -
  Horiz. % 296.97% 790.91% 360.61% 454.55% 309.09% 96.97% 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
 
 

2150 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.260.00 
 KOTRA 3.360.00 
 UCREST 0.1450.00 
 GENM-C73 0.0050.00 
 PUC 0.240.00 
 WILLOW 0.4350.00 
 EAH-WE 0.0150.00 
 IRIS 0.260.00 
 TOPGLOV-C79 0.520.00 
 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!

TOP ARTICLES

1. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
2. SUPERMAX - BEYOND GLOVES !!! freetospeak
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
5. Greatec: do not buy it - Koon Yew Yin Koon Yew Yin's Blog
6. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
7. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
8. SUPERMAX OBM - The George Soros bet AGAIN? (REVISIT) freetospeak
PARTNERS & BROKERS