Highlights

[IQGROUP] YoY TTM Result on 2018-06-30 [#1]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 28-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 30-Jun-2018  [#1]
Profit Trend QoQ -     -766.88%    YoY -     -111.27%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 128,008 134,961 146,195 190,163 193,881 187,280 189,302 -6.31%
  YoY % -5.15% -7.68% -23.12% -1.92% 3.52% -1.07% -
  Horiz. % 67.62% 71.29% 77.23% 100.45% 102.42% 98.93% 100.00%
PBT -12,174 -4,699 -4,027 27,939 27,339 26,991 19,580 -
  YoY % -159.08% -16.69% -114.41% 2.19% 1.29% 37.85% -
  Horiz. % -62.18% -24.00% -20.57% 142.69% 139.63% 137.85% 100.00%
Tax -1,852 -825 1,279 -3,561 -6,557 -7,230 -2,774 -6.51%
  YoY % -124.48% -164.50% 135.92% 45.69% 9.31% -160.63% -
  Horiz. % 66.76% 29.74% -46.11% 128.37% 236.37% 260.63% 100.00%
NP -14,026 -5,524 -2,748 24,378 20,782 19,761 16,806 -
  YoY % -153.91% -101.02% -111.27% 17.30% 5.17% 17.58% -
  Horiz. % -83.46% -32.87% -16.35% 145.06% 123.66% 117.58% 100.00%
NP to SH -14,026 -5,524 -2,748 24,380 21,096 19,960 17,161 -
  YoY % -153.91% -101.02% -111.27% 15.57% 5.69% 16.31% -
  Horiz. % -81.73% -32.19% -16.01% 142.07% 122.93% 116.31% 100.00%
Tax Rate - % - % - % 12.75 % 23.98 % 26.79 % 14.17 % -
  YoY % 0.00% 0.00% 0.00% -46.83% -10.49% 89.06% -
  Horiz. % 0.00% 0.00% 0.00% 89.98% 169.23% 189.06% 100.00%
Total Cost 142,034 140,485 148,943 165,785 173,099 167,519 172,496 -3.18%
  YoY % 1.10% -5.68% -10.16% -4.23% 3.33% -2.89% -
  Horiz. % 82.34% 81.44% 86.35% 96.11% 100.35% 97.11% 100.00%
Net Worth 123,239 136,443 146,126 161,971 145,246 128,510 104,592 2.77%
  YoY % -9.68% -6.63% -9.78% 11.52% 13.02% 22.87% -
  Horiz. % 117.83% 130.45% 139.71% 154.86% 138.87% 122.87% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 0 0 88 96 87 68 0 -
  YoY % 0.00% 0.00% -9.09% 10.36% 27.51% 0.00% -
  Horiz. % 0.00% 0.00% 127.92% 140.71% 127.51% 100.00% -
Div Payout % - % - % - % 0.40 % 0.42 % 0.34 % - % -
  YoY % 0.00% 0.00% 0.00% -4.76% 23.53% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 117.65% 123.53% 100.00% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 123,239 136,443 146,126 161,971 145,246 128,510 104,592 2.77%
  YoY % -9.68% -6.63% -9.78% 11.52% 13.02% 22.87% -
  Horiz. % 117.83% 130.45% 139.71% 154.86% 138.87% 122.87% 100.00%
NOSH 88,028 88,028 88,028 88,028 88,028 87,422 85,034 0.58%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.69% 2.81% -
  Horiz. % 103.52% 103.52% 103.52% 103.52% 103.52% 102.81% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -10.96 % -4.09 % -1.88 % 12.82 % 10.72 % 10.55 % 8.88 % -
  YoY % -167.97% -117.55% -114.66% 19.59% 1.61% 18.81% -
  Horiz. % -123.42% -46.06% -21.17% 144.37% 120.72% 118.81% 100.00%
ROE -11.38 % -4.05 % -1.88 % 15.05 % 14.52 % 15.53 % 16.41 % -
  YoY % -180.99% -115.43% -112.49% 3.65% -6.50% -5.36% -
  Horiz. % -69.35% -24.68% -11.46% 91.71% 88.48% 94.64% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 145.42 153.32 166.08 216.03 220.25 214.23 222.62 -6.85%
  YoY % -5.15% -7.68% -23.12% -1.92% 2.81% -3.77% -
  Horiz. % 65.32% 68.87% 74.60% 97.04% 98.94% 96.23% 100.00%
EPS -15.93 -6.28 -3.12 27.70 23.97 22.83 20.18 -
  YoY % -153.66% -101.28% -111.26% 15.56% 4.99% 13.13% -
  Horiz. % -78.94% -31.12% -15.46% 137.26% 118.78% 113.13% 100.00%
DPS 0.00 0.00 0.10 0.11 0.10 0.08 0.00 -
  YoY % 0.00% 0.00% -9.09% 10.00% 25.00% 0.00% -
  Horiz. % 0.00% 0.00% 125.00% 137.50% 125.00% 100.00% -
NAPS 1.4000 1.5500 1.6600 1.8400 1.6500 1.4700 1.2300 2.18%
  YoY % -9.68% -6.63% -9.78% 11.52% 12.24% 19.51% -
  Horiz. % 113.82% 126.02% 134.96% 149.59% 134.15% 119.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 145.42 153.32 166.08 216.03 220.25 212.75 215.05 -6.31%
  YoY % -5.15% -7.68% -23.12% -1.92% 3.53% -1.07% -
  Horiz. % 67.62% 71.30% 77.23% 100.46% 102.42% 98.93% 100.00%
EPS -15.93 -6.28 -3.12 27.70 23.97 22.67 19.49 -
  YoY % -153.66% -101.28% -111.26% 15.56% 5.73% 16.32% -
  Horiz. % -81.73% -32.22% -16.01% 142.12% 122.99% 116.32% 100.00%
DPS 0.00 0.00 0.10 0.11 0.10 0.08 0.00 -
  YoY % 0.00% 0.00% -9.09% 10.00% 25.00% 0.00% -
  Horiz. % 0.00% 0.00% 125.00% 137.50% 125.00% 100.00% -
NAPS 1.4000 1.5500 1.6600 1.8400 1.6500 1.4599 1.1882 2.77%
  YoY % -9.68% -6.63% -9.78% 11.52% 13.02% 22.87% -
  Horiz. % 117.83% 130.45% 139.71% 154.86% 138.87% 122.87% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.4150 1.0100 1.3000 4.2500 1.9000 2.4400 1.1500 -
P/RPS 0.29 0.66 0.78 1.97 0.86 1.14 0.52 -9.27%
  YoY % -56.06% -15.38% -60.41% 129.07% -24.56% 119.23% -
  Horiz. % 55.77% 126.92% 150.00% 378.85% 165.38% 219.23% 100.00%
P/EPS -2.60 -16.09 -41.64 15.35 7.93 10.69 5.70 -
  YoY % 83.84% 61.36% -371.27% 93.57% -25.82% 87.54% -
  Horiz. % -45.61% -282.28% -730.53% 269.30% 139.12% 187.54% 100.00%
EY -38.39 -6.21 -2.40 6.52 12.61 9.36 17.55 -
  YoY % -518.20% -158.75% -136.81% -48.30% 34.72% -46.67% -
  Horiz. % -218.75% -35.38% -13.68% 37.15% 71.85% 53.33% 100.00%
DY 0.00 0.00 0.08 0.03 0.05 0.03 0.00 -
  YoY % 0.00% 0.00% 166.67% -40.00% 66.67% 0.00% -
  Horiz. % 0.00% 0.00% 266.67% 100.00% 166.67% 100.00% -
P/NAPS 0.30 0.65 0.78 2.31 1.15 1.66 0.93 -17.17%
  YoY % -53.85% -16.67% -66.23% 100.87% -30.72% 78.49% -
  Horiz. % 32.26% 69.89% 83.87% 248.39% 123.66% 178.49% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 27/08/20 28/08/19 28/08/18 29/08/17 29/08/16 27/08/15 27/08/14 -
Price 0.4500 0.9200 1.6300 4.8000 1.9600 2.2000 1.2500 -
P/RPS 0.31 0.60 0.98 2.22 0.89 1.03 0.56 -9.38%
  YoY % -48.33% -38.78% -55.86% 149.44% -13.59% 83.93% -
  Horiz. % 55.36% 107.14% 175.00% 396.43% 158.93% 183.93% 100.00%
P/EPS -2.82 -14.66 -52.21 17.33 8.18 9.64 6.19 -
  YoY % 80.76% 71.92% -401.27% 111.86% -15.15% 55.74% -
  Horiz. % -45.56% -236.83% -843.46% 279.97% 132.15% 155.74% 100.00%
EY -35.41 -6.82 -1.92 5.77 12.23 10.38 16.15 -
  YoY % -419.21% -255.21% -133.28% -52.82% 17.82% -35.73% -
  Horiz. % -219.26% -42.23% -11.89% 35.73% 75.73% 64.27% 100.00%
DY 0.00 0.00 0.06 0.02 0.05 0.04 0.00 -
  YoY % 0.00% 0.00% 200.00% -60.00% 25.00% 0.00% -
  Horiz. % 0.00% 0.00% 150.00% 50.00% 125.00% 100.00% -
P/NAPS 0.32 0.59 0.98 2.61 1.19 1.50 1.02 -17.55%
  YoY % -45.76% -39.80% -62.45% 119.33% -20.67% 47.06% -
  Horiz. % 31.37% 57.84% 96.08% 255.88% 116.67% 147.06% 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
 
 

292  614  562  681 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.095+0.005 
 JAKS-OR 0.260.00 
 LCTITAN 2.13-0.27 
 SUPERMX-C1I 0.145-0.01 
 LUSTER 0.165-0.005 
 MAHSING 0.96-0.04 
 HWGB 0.78+0.065 
 DGSB 0.225+0.01 
 DATAPRP 0.195-0.025 
 KSTAR 0.43+0.06 

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!
PARTNERS & BROKERS