Highlights

[IQGROUP] YoY TTM Result on 2013-09-30 [#2]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 25-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 30-Sep-2013  [#2]
Profit Trend QoQ -     397.50%    YoY -     380.80%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 198,991 179,288 190,230 161,539 141,931 139,335 143,795 5.56%
  YoY % 10.99% -5.75% 17.76% 13.82% 1.86% -3.10% -
  Horiz. % 138.39% 124.68% 132.29% 112.34% 98.70% 96.90% 100.00%
PBT 28,280 27,263 19,839 11,887 2,509 -1,516 -18,579 -
  YoY % 3.73% 37.42% 66.90% 373.77% 265.50% 91.84% -
  Horiz. % -152.21% -146.74% -106.78% -63.98% -13.50% 8.16% 100.00%
Tax -6,490 -7,548 -3,561 -3,146 -691 -1,466 1,305 -
  YoY % 14.02% -111.96% -13.19% -355.28% 52.86% -212.34% -
  Horiz. % -497.32% -578.39% -272.87% -241.07% -52.95% -112.34% 100.00%
NP 21,790 19,715 16,278 8,741 1,818 -2,982 -17,274 -
  YoY % 10.52% 21.11% 86.23% 380.80% 160.97% 82.74% -
  Horiz. % -126.14% -114.13% -94.23% -50.60% -10.52% 17.26% 100.00%
NP to SH 22,081 19,820 16,752 8,741 1,818 -2,982 -17,274 -
  YoY % 11.41% 18.31% 91.65% 380.80% 160.97% 82.74% -
  Horiz. % -127.83% -114.74% -96.98% -50.60% -10.52% 17.26% 100.00%
Tax Rate 22.95 % 27.69 % 17.95 % 26.47 % 27.54 % - % - % -
  YoY % -17.12% 54.26% -32.19% -3.89% 0.00% 0.00% -
  Horiz. % 83.33% 100.54% 65.18% 96.11% 100.00% - -
Total Cost 177,201 159,573 173,952 152,798 140,113 142,317 161,069 1.60%
  YoY % 11.05% -8.27% 13.84% 9.05% -1.55% -11.64% -
  Horiz. % 110.02% 99.07% 108.00% 94.86% 86.99% 88.36% 100.00%
Net Worth 148,767 137,444 111,640 94,356 83,703 86,731 90,018 8.72%
  YoY % 8.24% 23.11% 18.32% 12.73% -3.49% -3.65% -
  Horiz. % 165.26% 152.68% 124.02% 104.82% 92.98% 96.35% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 96 69 34 0 0 0 0 -
  YoY % 38.71% 104.60% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 283.79% 204.60% 100.00% - - - -
Div Payout % 0.44 % 0.35 % 0.20 % - % - % - % - % -
  YoY % 25.71% 75.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 220.00% 175.00% 100.00% - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 148,767 137,444 111,640 94,356 83,703 86,731 90,018 8.72%
  YoY % 8.24% 23.11% 18.32% 12.73% -3.49% -3.65% -
  Horiz. % 165.26% 152.68% 124.02% 104.82% 92.98% 96.35% 100.00%
NOSH 88,028 87,544 85,221 85,006 83,703 85,030 84,923 0.60%
  YoY % 0.55% 2.73% 0.25% 1.56% -1.56% 0.13% -
  Horiz. % 103.66% 103.09% 100.35% 100.10% 98.56% 100.13% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 10.95 % 11.00 % 8.56 % 5.41 % 1.28 % -2.14 % -12.01 % -
  YoY % -0.45% 28.50% 58.23% 322.66% 159.81% 82.18% -
  Horiz. % -91.17% -91.59% -71.27% -45.05% -10.66% 17.82% 100.00%
ROE 14.84 % 14.42 % 15.01 % 9.26 % 2.17 % -3.44 % -19.19 % -
  YoY % 2.91% -3.93% 62.10% 326.73% 163.08% 82.07% -
  Horiz. % -77.33% -75.14% -78.22% -48.25% -11.31% 17.93% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 226.05 204.80 223.22 190.03 169.56 163.86 169.32 4.93%
  YoY % 10.38% -8.25% 17.47% 12.07% 3.48% -3.22% -
  Horiz. % 133.50% 120.95% 131.83% 112.23% 100.14% 96.78% 100.00%
EPS 25.08 22.64 19.66 10.28 2.17 -3.51 -20.34 -
  YoY % 10.78% 15.16% 91.25% 373.73% 161.82% 82.74% -
  Horiz. % -123.30% -111.31% -96.66% -50.54% -10.67% 17.26% 100.00%
DPS 0.11 0.08 0.04 0.00 0.00 0.00 0.00 -
  YoY % 37.50% 100.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 275.00% 200.00% 100.00% - - - -
NAPS 1.6900 1.5700 1.3100 1.1100 1.0000 1.0200 1.0600 8.08%
  YoY % 7.64% 19.85% 18.02% 11.00% -1.96% -3.77% -
  Horiz. % 159.43% 148.11% 123.58% 104.72% 94.34% 96.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 226.05 203.67 216.10 183.51 161.23 158.28 163.35 5.56%
  YoY % 10.99% -5.75% 17.76% 13.82% 1.86% -3.10% -
  Horiz. % 138.38% 124.68% 132.29% 112.34% 98.70% 96.90% 100.00%
EPS 25.08 22.52 19.03 9.93 2.07 -3.39 -19.62 -
  YoY % 11.37% 18.34% 91.64% 379.71% 161.06% 82.72% -
  Horiz. % -127.83% -114.78% -96.99% -50.61% -10.55% 17.28% 100.00%
DPS 0.11 0.08 0.04 0.00 0.00 0.00 0.00 -
  YoY % 37.50% 100.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 275.00% 200.00% 100.00% - - - -
NAPS 1.6900 1.5614 1.2682 1.0719 0.9509 0.9853 1.0226 8.73%
  YoY % 8.24% 23.12% 18.31% 12.72% -3.49% -3.65% -
  Horiz. % 165.27% 152.69% 124.02% 104.82% 92.99% 96.35% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 2.1900 2.2400 1.9600 0.4500 0.3100 0.2800 0.6000 -
P/RPS 0.97 1.09 0.88 0.24 0.18 0.17 0.35 18.50%
  YoY % -11.01% 23.86% 266.67% 33.33% 5.88% -51.43% -
  Horiz. % 277.14% 311.43% 251.43% 68.57% 51.43% 48.57% 100.00%
P/EPS 8.73 9.89 9.97 4.38 14.27 -7.98 -2.95 -
  YoY % -11.73% -0.80% 127.63% -69.31% 278.82% -170.51% -
  Horiz. % -295.93% -335.25% -337.97% -148.47% -483.73% 270.51% 100.00%
EY 11.45 10.11 10.03 22.85 7.01 -12.52 -33.90 -
  YoY % 13.25% 0.80% -56.11% 225.96% 155.99% 63.07% -
  Horiz. % -33.78% -29.82% -29.59% -67.40% -20.68% 36.93% 100.00%
DY 0.05 0.04 0.02 0.00 0.00 0.00 0.00 -
  YoY % 25.00% 100.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 250.00% 200.00% 100.00% - - - -
P/NAPS 1.30 1.43 1.50 0.41 0.31 0.27 0.57 14.72%
  YoY % -9.09% -4.67% 265.85% 32.26% 14.81% -52.63% -
  Horiz. % 228.07% 250.88% 263.16% 71.93% 54.39% 47.37% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 17/11/16 26/11/15 26/11/14 25/11/13 26/11/12 24/11/11 29/11/10 -
Price 2.2600 2.3100 1.7000 0.7000 0.5700 0.2800 0.4600 -
P/RPS 1.00 1.13 0.76 0.37 0.34 0.17 0.27 24.36%
  YoY % -11.50% 48.68% 105.41% 8.82% 100.00% -37.04% -
  Horiz. % 370.37% 418.52% 281.48% 137.04% 125.93% 62.96% 100.00%
P/EPS 9.01 10.20 8.65 6.81 26.24 -7.98 -2.26 -
  YoY % -11.67% 17.92% 27.02% -74.05% 428.82% -253.10% -
  Horiz. % -398.67% -451.33% -382.74% -301.33% -1,161.06% 353.10% 100.00%
EY 11.10 9.80 11.56 14.69 3.81 -12.52 -44.22 -
  YoY % 13.27% -15.22% -21.31% 285.56% 130.43% 71.69% -
  Horiz. % -25.10% -22.16% -26.14% -33.22% -8.62% 28.31% 100.00%
DY 0.05 0.03 0.02 0.00 0.00 0.00 0.00 -
  YoY % 66.67% 50.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 250.00% 150.00% 100.00% - - - -
P/NAPS 1.34 1.47 1.30 0.63 0.57 0.27 0.43 20.84%
  YoY % -8.84% 13.08% 106.35% 10.53% 111.11% -37.21% -
  Horiz. % 311.63% 341.86% 302.33% 146.51% 132.56% 62.79% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

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