Highlights

[IQGROUP] YoY TTM Result on 2017-06-30 [#1]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 29-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 30-Jun-2017  [#1]
Profit Trend QoQ -     -14.28%    YoY -     15.57%
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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

240  465  424  792 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.095+0.005 
 HIBISCS 0.45+0.02 
 VELESTO 0.16-0.005 
 ARMADA 0.1650.00 
 ALAM 0.0750.00 
 PERDANA 0.17-0.005 
 KNM 0.145+0.005 
 DAYANG 1.34-0.01 
 SERBADK-WA 0.250.00 
 MINETEC 0.17+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program

TOP ARTICLES

1. Dayang: Investment Banks buying aggressively - Koon Yew Yin Koon Yew Yin's Blog
2. Dow 15,000 very likely as coronavirus pandemic hits U.S. economy: strategist Dow 15,000 very likely as coronavirus pandemic hits U.S. economy: strategist
3. What are my stock tips? kcchongnz kcchongnz blog
4. Stocks on Radar - Genting Bhd (3182) AmInvest Research Reports
5. Why I Think Markets Are Too Optimistic - SalvadorDali Good Articles to Share
6. Daily Technical Highlights – (JAKS, CARIMIN) Kenanga Research & Investment
7. DUFU technology product used for Covid-19 detection? News1
8. Oil & Gas - Trump bump likely to be temporary AmInvest Research Reports
Partners & Brokers