Highlights

[IQGROUP] YoY TTM Result on 2012-09-30 [#2]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 26-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 30-Sep-2012  [#2]
Profit Trend QoQ -     -70.85%    YoY -     160.97%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 179,288 190,230 161,539 141,931 139,335 143,795 155,847 2.36%
  YoY % -5.75% 17.76% 13.82% 1.86% -3.10% -7.73% -
  Horiz. % 115.04% 122.06% 103.65% 91.07% 89.40% 92.27% 100.00%
PBT 27,263 19,839 11,887 2,509 -1,516 -18,579 539 92.25%
  YoY % 37.42% 66.90% 373.77% 265.50% 91.84% -3,546.94% -
  Horiz. % 5,058.07% 3,680.70% 2,205.38% 465.49% -281.26% -3,446.94% 100.00%
Tax -7,548 -3,561 -3,146 -691 -1,466 1,305 167 -
  YoY % -111.96% -13.19% -355.28% 52.86% -212.34% 681.44% -
  Horiz. % -4,519.76% -2,132.34% -1,883.83% -413.77% -877.84% 781.44% 100.00%
NP 19,715 16,278 8,741 1,818 -2,982 -17,274 706 74.14%
  YoY % 21.11% 86.23% 380.80% 160.97% 82.74% -2,546.74% -
  Horiz. % 2,792.49% 2,305.67% 1,238.10% 257.51% -422.38% -2,446.74% 100.00%
NP to SH 19,820 16,752 8,741 1,818 -2,982 -17,274 706 74.29%
  YoY % 18.31% 91.65% 380.80% 160.97% 82.74% -2,546.74% -
  Horiz. % 2,807.37% 2,372.80% 1,238.10% 257.51% -422.38% -2,446.74% 100.00%
Tax Rate 27.69 % 17.95 % 26.47 % 27.54 % - % - % -30.98 % -
  YoY % 54.26% -32.19% -3.89% 0.00% 0.00% 0.00% -
  Horiz. % -89.38% -57.94% -85.44% -88.90% 0.00% 0.00% 100.00%
Total Cost 159,573 173,952 152,798 140,113 142,317 161,069 155,141 0.47%
  YoY % -8.27% 13.84% 9.05% -1.55% -11.64% 3.82% -
  Horiz. % 102.86% 112.13% 98.49% 90.31% 91.73% 103.82% 100.00%
Net Worth 137,444 111,640 94,356 83,703 86,731 90,018 109,649 3.84%
  YoY % 23.11% 18.32% 12.73% -3.49% -3.65% -17.90% -
  Horiz. % 125.35% 101.81% 86.05% 76.34% 79.10% 82.10% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 69 34 0 0 0 0 0 -
  YoY % 104.60% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 204.60% 100.00% - - - - -
Div Payout % 0.35 % 0.20 % - % - % - % - % - % -
  YoY % 75.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 175.00% 100.00% - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 137,444 111,640 94,356 83,703 86,731 90,018 109,649 3.84%
  YoY % 23.11% 18.32% 12.73% -3.49% -3.65% -17.90% -
  Horiz. % 125.35% 101.81% 86.05% 76.34% 79.10% 82.10% 100.00%
NOSH 87,544 85,221 85,006 83,703 85,030 84,923 85,000 0.49%
  YoY % 2.73% 0.25% 1.56% -1.56% 0.13% -0.09% -
  Horiz. % 102.99% 100.26% 100.01% 98.47% 100.04% 99.91% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 11.00 % 8.56 % 5.41 % 1.28 % -2.14 % -12.01 % 0.45 % 70.32%
  YoY % 28.50% 58.23% 322.66% 159.81% 82.18% -2,768.89% -
  Horiz. % 2,444.44% 1,902.22% 1,202.22% 284.44% -475.56% -2,668.89% 100.00%
ROE 14.42 % 15.01 % 9.26 % 2.17 % -3.44 % -19.19 % 0.64 % 68.02%
  YoY % -3.93% 62.10% 326.73% 163.08% 82.07% -3,098.44% -
  Horiz. % 2,253.12% 2,345.31% 1,446.88% 339.06% -537.50% -2,998.44% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 204.80 223.22 190.03 169.56 163.86 169.32 183.35 1.86%
  YoY % -8.25% 17.47% 12.07% 3.48% -3.22% -7.65% -
  Horiz. % 111.70% 121.75% 103.64% 92.48% 89.37% 92.35% 100.00%
EPS 22.64 19.66 10.28 2.17 -3.51 -20.34 0.83 73.46%
  YoY % 15.16% 91.25% 373.73% 161.82% 82.74% -2,550.60% -
  Horiz. % 2,727.71% 2,368.67% 1,238.55% 261.45% -422.89% -2,450.60% 100.00%
DPS 0.08 0.04 0.00 0.00 0.00 0.00 0.00 -
  YoY % 100.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 100.00% - - - - -
NAPS 1.5700 1.3100 1.1100 1.0000 1.0200 1.0600 1.2900 3.33%
  YoY % 19.85% 18.02% 11.00% -1.96% -3.77% -17.83% -
  Horiz. % 121.71% 101.55% 86.05% 77.52% 79.07% 82.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 203.67 216.10 183.51 161.23 158.28 163.35 177.04 2.36%
  YoY % -5.75% 17.76% 13.82% 1.86% -3.10% -7.73% -
  Horiz. % 115.04% 122.06% 103.65% 91.07% 89.40% 92.27% 100.00%
EPS 22.52 19.03 9.93 2.07 -3.39 -19.62 0.80 74.37%
  YoY % 18.34% 91.64% 379.71% 161.06% 82.72% -2,552.50% -
  Horiz. % 2,815.00% 2,378.75% 1,241.25% 258.75% -423.75% -2,452.50% 100.00%
DPS 0.08 0.04 0.00 0.00 0.00 0.00 0.00 -
  YoY % 100.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 100.00% - - - - -
NAPS 1.5614 1.2682 1.0719 0.9509 0.9853 1.0226 1.2456 3.84%
  YoY % 23.12% 18.31% 12.72% -3.49% -3.65% -17.90% -
  Horiz. % 125.35% 101.81% 86.05% 76.34% 79.10% 82.10% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 2.2400 1.9600 0.4500 0.3100 0.2800 0.6000 0.7000 -
P/RPS 1.09 0.88 0.24 0.18 0.17 0.35 0.38 19.19%
  YoY % 23.86% 266.67% 33.33% 5.88% -51.43% -7.89% -
  Horiz. % 286.84% 231.58% 63.16% 47.37% 44.74% 92.11% 100.00%
P/EPS 9.89 9.97 4.38 14.27 -7.98 -2.95 84.28 -30.02%
  YoY % -0.80% 127.63% -69.31% 278.82% -170.51% -103.50% -
  Horiz. % 11.73% 11.83% 5.20% 16.93% -9.47% -3.50% 100.00%
EY 10.11 10.03 22.85 7.01 -12.52 -33.90 1.19 42.82%
  YoY % 0.80% -56.11% 225.96% 155.99% 63.07% -2,948.74% -
  Horiz. % 849.58% 842.86% 1,920.17% 589.08% -1,052.10% -2,848.74% 100.00%
DY 0.04 0.02 0.00 0.00 0.00 0.00 0.00 -
  YoY % 100.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 100.00% - - - - -
P/NAPS 1.43 1.50 0.41 0.31 0.27 0.57 0.54 17.61%
  YoY % -4.67% 265.85% 32.26% 14.81% -52.63% 5.56% -
  Horiz. % 264.81% 277.78% 75.93% 57.41% 50.00% 105.56% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 26/11/14 25/11/13 26/11/12 24/11/11 29/11/10 26/11/09 -
Price 2.3100 1.7000 0.7000 0.5700 0.2800 0.4600 0.8000 -
P/RPS 1.13 0.76 0.37 0.34 0.17 0.27 0.44 17.01%
  YoY % 48.68% 105.41% 8.82% 100.00% -37.04% -38.64% -
  Horiz. % 256.82% 172.73% 84.09% 77.27% 38.64% 61.36% 100.00%
P/EPS 10.20 8.65 6.81 26.24 -7.98 -2.26 96.32 -31.21%
  YoY % 17.92% 27.02% -74.05% 428.82% -253.10% -102.35% -
  Horiz. % 10.59% 8.98% 7.07% 27.24% -8.28% -2.35% 100.00%
EY 9.80 11.56 14.69 3.81 -12.52 -44.22 1.04 45.31%
  YoY % -15.22% -21.31% 285.56% 130.43% 71.69% -4,351.92% -
  Horiz. % 942.31% 1,111.54% 1,412.50% 366.35% -1,203.85% -4,251.92% 100.00%
DY 0.03 0.02 0.00 0.00 0.00 0.00 0.00 -
  YoY % 50.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 150.00% 100.00% - - - - -
P/NAPS 1.47 1.30 0.63 0.57 0.27 0.43 0.62 15.47%
  YoY % 13.08% 106.35% 10.53% 111.11% -37.21% -30.65% -
  Horiz. % 237.10% 209.68% 101.61% 91.94% 43.55% 69.35% 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.
 


 

298  397  545  753 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.29-0.005 
 VELESTO 0.385-0.01 
 HSI-H8F 0.305+0.095 
 TRIVE 0.0150.00 
 HSI-C7F 0.30-0.16 
 NETX 0.020.00 
 IBHD-PR 0.02-0.02 
 SAPNRG-WA 0.1350.00 
 ARMADA 0.48+0.005 
 HSI-C7J 0.16-0.08 
Partners & Brokers