Highlights

[IQGROUP] YoY TTM Result on 2016-06-30 [#1]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 29-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 30-Jun-2016  [#1]
Profit Trend QoQ -     1.15%    YoY -     5.69%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 134,961 146,195 190,163 193,881 187,280 189,302 147,103 -1.42%
  YoY % -7.68% -23.12% -1.92% 3.52% -1.07% 28.69% -
  Horiz. % 91.75% 99.38% 129.27% 131.80% 127.31% 128.69% 100.00%
PBT -4,699 -4,027 27,939 27,339 26,991 19,580 4,022 -
  YoY % -16.69% -114.41% 2.19% 1.29% 37.85% 386.82% -
  Horiz. % -116.83% -100.12% 694.65% 679.74% 671.08% 486.82% 100.00%
Tax -825 1,279 -3,561 -6,557 -7,230 -2,774 -2,265 -15.49%
  YoY % -164.50% 135.92% 45.69% 9.31% -160.63% -22.47% -
  Horiz. % 36.42% -56.47% 157.22% 289.49% 319.21% 122.47% 100.00%
NP -5,524 -2,748 24,378 20,782 19,761 16,806 1,757 -
  YoY % -101.02% -111.27% 17.30% 5.17% 17.58% 856.52% -
  Horiz. % -314.40% -156.40% 1,387.48% 1,182.81% 1,124.70% 956.52% 100.00%
NP to SH -5,524 -2,748 24,380 21,096 19,960 17,161 1,757 -
  YoY % -101.02% -111.27% 15.57% 5.69% 16.31% 876.72% -
  Horiz. % -314.40% -156.40% 1,387.59% 1,200.68% 1,136.03% 976.72% 100.00%
Tax Rate - % - % 12.75 % 23.98 % 26.79 % 14.17 % 56.32 % -
  YoY % 0.00% 0.00% -46.83% -10.49% 89.06% -74.84% -
  Horiz. % 0.00% 0.00% 22.64% 42.58% 47.57% 25.16% 100.00%
Total Cost 140,485 148,943 165,785 173,099 167,519 172,496 145,346 -0.57%
  YoY % -5.68% -10.16% -4.23% 3.33% -2.89% 18.68% -
  Horiz. % 96.66% 102.47% 114.06% 119.09% 115.26% 118.68% 100.00%
Net Worth 136,443 146,126 161,971 145,246 128,510 104,592 86,671 7.85%
  YoY % -6.63% -9.78% 11.52% 13.02% 22.87% 20.68% -
  Horiz. % 157.43% 168.60% 186.88% 167.58% 148.27% 120.68% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 0 88 96 87 68 0 0 -
  YoY % 0.00% -9.09% 10.36% 27.51% 0.00% 0.00% -
  Horiz. % 0.00% 127.92% 140.71% 127.51% 100.00% - -
Div Payout % - % - % 0.40 % 0.42 % 0.34 % - % - % -
  YoY % 0.00% 0.00% -4.76% 23.53% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 117.65% 123.53% 100.00% - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 136,443 146,126 161,971 145,246 128,510 104,592 86,671 7.85%
  YoY % -6.63% -9.78% 11.52% 13.02% 22.87% 20.68% -
  Horiz. % 157.43% 168.60% 186.88% 167.58% 148.27% 120.68% 100.00%
NOSH 88,028 88,028 88,028 88,028 87,422 85,034 84,972 0.59%
  YoY % 0.00% 0.00% 0.00% 0.69% 2.81% 0.07% -
  Horiz. % 103.60% 103.60% 103.60% 103.60% 102.88% 100.07% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin -4.09 % -1.88 % 12.82 % 10.72 % 10.55 % 8.88 % 1.19 % -
  YoY % -117.55% -114.66% 19.59% 1.61% 18.81% 646.22% -
  Horiz. % -343.70% -157.98% 1,077.31% 900.84% 886.55% 746.22% 100.00%
ROE -4.05 % -1.88 % 15.05 % 14.52 % 15.53 % 16.41 % 2.03 % -
  YoY % -115.43% -112.49% 3.65% -6.50% -5.36% 708.37% -
  Horiz. % -199.51% -92.61% 741.38% 715.27% 765.02% 808.37% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 153.32 166.08 216.03 220.25 214.23 222.62 173.12 -2.00%
  YoY % -7.68% -23.12% -1.92% 2.81% -3.77% 28.59% -
  Horiz. % 88.56% 95.93% 124.79% 127.22% 123.75% 128.59% 100.00%
EPS -6.28 -3.12 27.70 23.97 22.83 20.18 2.07 -
  YoY % -101.28% -111.26% 15.56% 4.99% 13.13% 874.88% -
  Horiz. % -303.38% -150.72% 1,338.16% 1,157.97% 1,102.90% 974.88% 100.00%
DPS 0.00 0.10 0.11 0.10 0.08 0.00 0.00 -
  YoY % 0.00% -9.09% 10.00% 25.00% 0.00% 0.00% -
  Horiz. % 0.00% 125.00% 137.50% 125.00% 100.00% - -
NAPS 1.5500 1.6600 1.8400 1.6500 1.4700 1.2300 1.0200 7.22%
  YoY % -6.63% -9.78% 11.52% 12.24% 19.51% 20.59% -
  Horiz. % 151.96% 162.75% 180.39% 161.76% 144.12% 120.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 153.32 166.08 216.03 220.25 212.75 215.05 167.11 -1.42%
  YoY % -7.68% -23.12% -1.92% 3.53% -1.07% 28.69% -
  Horiz. % 91.75% 99.38% 129.27% 131.80% 127.31% 128.69% 100.00%
EPS -6.28 -3.12 27.70 23.97 22.67 19.49 2.00 -
  YoY % -101.28% -111.26% 15.56% 5.73% 16.32% 874.50% -
  Horiz. % -314.00% -156.00% 1,385.00% 1,198.50% 1,133.50% 974.50% 100.00%
DPS 0.00 0.10 0.11 0.10 0.08 0.00 0.00 -
  YoY % 0.00% -9.09% 10.00% 25.00% 0.00% 0.00% -
  Horiz. % 0.00% 125.00% 137.50% 125.00% 100.00% - -
NAPS 1.5500 1.6600 1.8400 1.6500 1.4599 1.1882 0.9846 7.85%
  YoY % -6.63% -9.78% 11.52% 13.02% 22.87% 20.68% -
  Horiz. % 157.42% 168.60% 186.88% 167.58% 148.27% 120.68% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 1.0100 1.3000 4.2500 1.9000 2.4400 1.1500 0.3300 -
P/RPS 0.66 0.78 1.97 0.86 1.14 0.52 0.19 23.05%
  YoY % -15.38% -60.41% 129.07% -24.56% 119.23% 173.68% -
  Horiz. % 347.37% 410.53% 1,036.84% 452.63% 600.00% 273.68% 100.00%
P/EPS -16.09 -41.64 15.35 7.93 10.69 5.70 15.96 -
  YoY % 61.36% -371.27% 93.57% -25.82% 87.54% -64.29% -
  Horiz. % -100.81% -260.90% 96.18% 49.69% 66.98% 35.71% 100.00%
EY -6.21 -2.40 6.52 12.61 9.36 17.55 6.27 -
  YoY % -158.75% -136.81% -48.30% 34.72% -46.67% 179.90% -
  Horiz. % -99.04% -38.28% 103.99% 201.12% 149.28% 279.90% 100.00%
DY 0.00 0.08 0.03 0.05 0.03 0.00 0.00 -
  YoY % 0.00% 166.67% -40.00% 66.67% 0.00% 0.00% -
  Horiz. % 0.00% 266.67% 100.00% 166.67% 100.00% - -
P/NAPS 0.65 0.78 2.31 1.15 1.66 0.93 0.32 12.53%
  YoY % -16.67% -66.23% 100.87% -30.72% 78.49% 190.63% -
  Horiz. % 203.12% 243.75% 721.88% 359.38% 518.75% 290.62% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/08/19 28/08/18 29/08/17 29/08/16 27/08/15 27/08/14 30/08/13 -
Price 0.9200 1.6300 4.8000 1.9600 2.2000 1.2500 0.3300 -
P/RPS 0.60 0.98 2.22 0.89 1.03 0.56 0.19 21.11%
  YoY % -38.78% -55.86% 149.44% -13.59% 83.93% 194.74% -
  Horiz. % 315.79% 515.79% 1,168.42% 468.42% 542.11% 294.74% 100.00%
P/EPS -14.66 -52.21 17.33 8.18 9.64 6.19 15.96 -
  YoY % 71.92% -401.27% 111.86% -15.15% 55.74% -61.22% -
  Horiz. % -91.85% -327.13% 108.58% 51.25% 60.40% 38.78% 100.00%
EY -6.82 -1.92 5.77 12.23 10.38 16.15 6.27 -
  YoY % -255.21% -133.28% -52.82% 17.82% -35.73% 157.58% -
  Horiz. % -108.77% -30.62% 92.03% 195.06% 165.55% 257.58% 100.00%
DY 0.00 0.06 0.02 0.05 0.04 0.00 0.00 -
  YoY % 0.00% 200.00% -60.00% 25.00% 0.00% 0.00% -
  Horiz. % 0.00% 150.00% 50.00% 125.00% 100.00% - -
P/NAPS 0.59 0.98 2.61 1.19 1.50 1.02 0.32 10.73%
  YoY % -39.80% -62.45% 119.33% -20.67% 47.06% 218.75% -
  Horiz. % 184.38% 306.25% 815.62% 371.88% 468.75% 318.75% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

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. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
4. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
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