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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
6. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
7. Rohas Tecnic - More to Come HLBank Research Highlights
8. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
Partners & Brokers