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.
 


FEATURED POSTS

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

TOP ARTICLES

1. Health minister: Traveller from South Africa on Nov 19 is Malaysia’s first Omicron case save malaysia!
2. WHO urges Asia-Pacific to ready for Omicron-driven surge in infections Good Articles to Share
3. Health Benefits of Drinking more Water - Koon Yew Yin Koon Yew Yin's Blog
4. How China controls Covid 19 - Koon Yew Yin Koon Yew Yin's Blog
5. Aurelius Technologies Bhd - Global EMS Provider PublicInvest Research
6. Traders versus Investors and how to buy palm oil @innoprise plantations 14.5% dividend My telegram reshares
7. Latest Land Disposal in Sg Tiram, Johor, shows Palm Oil Companies with Huge Landbanks with Cheap Book Value are Jewels, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
8. Vietnam’s EV maker VinFast plans US IPO in second half of 2022 Good Articles to Share
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
 
 

362  474  546  892 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.015-0.005 
 VS 1.15-0.27 
 THHEAVY 0.015-0.05 
 VS-WB 0.355-0.09 
 IMPIANA 0.085+0.005 
 INARI 3.87-0.23 
 GOCEAN 0.0350.00 
 DNEX 0.745-0.025 
 ATAIMS 0.445+0.035 
 EAH 0.02+0.005 
PARTNERS & BROKERS