Highlights

[IQGROUP] YoY TTM Result on 2014-09-30 [#2]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 26-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 30-Sep-2014  [#2]
Profit Trend QoQ -     -2.38%    YoY -     91.65%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 181,379 198,991 179,288 190,230 161,539 141,931 139,335 4.49%
  YoY % -8.85% 10.99% -5.75% 17.76% 13.82% 1.86% -
  Horiz. % 130.17% 142.81% 128.67% 136.53% 115.94% 101.86% 100.00%
PBT 18,089 28,280 27,263 19,839 11,887 2,509 -1,516 -
  YoY % -36.04% 3.73% 37.42% 66.90% 373.77% 265.50% -
  Horiz. % -1,193.21% -1,865.44% -1,798.35% -1,308.64% -784.10% -165.50% 100.00%
Tax -1,147 -6,490 -7,548 -3,561 -3,146 -691 -1,466 -4.00%
  YoY % 82.33% 14.02% -111.96% -13.19% -355.28% 52.86% -
  Horiz. % 78.24% 442.70% 514.87% 242.91% 214.60% 47.14% 100.00%
NP 16,942 21,790 19,715 16,278 8,741 1,818 -2,982 -
  YoY % -22.25% 10.52% 21.11% 86.23% 380.80% 160.97% -
  Horiz. % -568.14% -730.72% -661.13% -545.88% -293.13% -60.97% 100.00%
NP to SH 16,942 22,081 19,820 16,752 8,741 1,818 -2,982 -
  YoY % -23.27% 11.41% 18.31% 91.65% 380.80% 160.97% -
  Horiz. % -568.14% -740.48% -664.65% -561.77% -293.13% -60.97% 100.00%
Tax Rate 6.34 % 22.95 % 27.69 % 17.95 % 26.47 % 27.54 % - % -
  YoY % -72.37% -17.12% 54.26% -32.19% -3.89% 0.00% -
  Horiz. % 23.02% 83.33% 100.54% 65.18% 96.11% 100.00% -
Total Cost 164,437 177,201 159,573 173,952 152,798 140,113 142,317 2.43%
  YoY % -7.20% 11.05% -8.27% 13.84% 9.05% -1.55% -
  Horiz. % 115.54% 124.51% 112.13% 122.23% 107.36% 98.45% 100.00%
Net Worth 155,809 148,767 137,444 111,640 94,356 83,703 86,731 10.25%
  YoY % 4.73% 8.24% 23.11% 18.32% 12.73% -3.49% -
  Horiz. % 179.65% 171.53% 158.47% 128.72% 108.79% 96.51% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 96 96 69 34 0 0 0 -
  YoY % 0.09% 38.71% 104.60% 0.00% 0.00% 0.00% -
  Horiz. % 284.06% 283.79% 204.60% 100.00% - - -
Div Payout % 0.57 % 0.44 % 0.35 % 0.20 % - % - % - % -
  YoY % 29.55% 25.71% 75.00% 0.00% 0.00% 0.00% -
  Horiz. % 285.00% 220.00% 175.00% 100.00% - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 155,809 148,767 137,444 111,640 94,356 83,703 86,731 10.25%
  YoY % 4.73% 8.24% 23.11% 18.32% 12.73% -3.49% -
  Horiz. % 179.65% 171.53% 158.47% 128.72% 108.79% 96.51% 100.00%
NOSH 88,028 88,028 87,544 85,221 85,006 83,703 85,030 0.58%
  YoY % 0.00% 0.55% 2.73% 0.25% 1.56% -1.56% -
  Horiz. % 103.53% 103.53% 102.96% 100.22% 99.97% 98.44% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 9.34 % 10.95 % 11.00 % 8.56 % 5.41 % 1.28 % -2.14 % -
  YoY % -14.70% -0.45% 28.50% 58.23% 322.66% 159.81% -
  Horiz. % -436.45% -511.68% -514.02% -400.00% -252.80% -59.81% 100.00%
ROE 10.87 % 14.84 % 14.42 % 15.01 % 9.26 % 2.17 % -3.44 % -
  YoY % -26.75% 2.91% -3.93% 62.10% 326.73% 163.08% -
  Horiz. % -315.99% -431.40% -419.19% -436.34% -269.19% -63.08% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 206.05 226.05 204.80 223.22 190.03 169.56 163.86 3.89%
  YoY % -8.85% 10.38% -8.25% 17.47% 12.07% 3.48% -
  Horiz. % 125.75% 137.95% 124.98% 136.23% 115.97% 103.48% 100.00%
EPS 19.25 25.08 22.64 19.66 10.28 2.17 -3.51 -
  YoY % -23.25% 10.78% 15.16% 91.25% 373.73% 161.82% -
  Horiz. % -548.43% -714.53% -645.01% -560.11% -292.88% -61.82% 100.00%
DPS 0.11 0.11 0.08 0.04 0.00 0.00 0.00 -
  YoY % 0.00% 37.50% 100.00% 0.00% 0.00% 0.00% -
  Horiz. % 275.00% 275.00% 200.00% 100.00% - - -
NAPS 1.7700 1.6900 1.5700 1.3100 1.1100 1.0000 1.0200 9.61%
  YoY % 4.73% 7.64% 19.85% 18.02% 11.00% -1.96% -
  Horiz. % 173.53% 165.69% 153.92% 128.43% 108.82% 98.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 206.05 226.05 203.67 216.10 183.51 161.23 158.28 4.49%
  YoY % -8.85% 10.99% -5.75% 17.76% 13.82% 1.86% -
  Horiz. % 130.18% 142.82% 128.68% 136.53% 115.94% 101.86% 100.00%
EPS 19.25 25.08 22.52 19.03 9.93 2.07 -3.39 -
  YoY % -23.25% 11.37% 18.34% 91.64% 379.71% 161.06% -
  Horiz. % -567.85% -739.82% -664.31% -561.36% -292.92% -61.06% 100.00%
DPS 0.11 0.11 0.08 0.04 0.00 0.00 0.00 -
  YoY % 0.00% 37.50% 100.00% 0.00% 0.00% 0.00% -
  Horiz. % 275.00% 275.00% 200.00% 100.00% - - -
NAPS 1.7700 1.6900 1.5614 1.2682 1.0719 0.9509 0.9853 10.25%
  YoY % 4.73% 8.24% 23.12% 18.31% 12.72% -3.49% -
  Horiz. % 179.64% 171.52% 158.47% 128.71% 108.79% 96.51% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 3.1100 2.1900 2.2400 1.9600 0.4500 0.3100 0.2800 -
P/RPS 1.51 0.97 1.09 0.88 0.24 0.18 0.17 43.86%
  YoY % 55.67% -11.01% 23.86% 266.67% 33.33% 5.88% -
  Horiz. % 888.24% 570.59% 641.18% 517.65% 141.18% 105.88% 100.00%
P/EPS 16.16 8.73 9.89 9.97 4.38 14.27 -7.98 -
  YoY % 85.11% -11.73% -0.80% 127.63% -69.31% 278.82% -
  Horiz. % -202.51% -109.40% -123.93% -124.94% -54.89% -178.82% 100.00%
EY 6.19 11.45 10.11 10.03 22.85 7.01 -12.52 -
  YoY % -45.94% 13.25% 0.80% -56.11% 225.96% 155.99% -
  Horiz. % -49.44% -91.45% -80.75% -80.11% -182.51% -55.99% 100.00%
DY 0.04 0.05 0.04 0.02 0.00 0.00 0.00 -
  YoY % -20.00% 25.00% 100.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 250.00% 200.00% 100.00% - - -
P/NAPS 1.76 1.30 1.43 1.50 0.41 0.31 0.27 36.64%
  YoY % 35.38% -9.09% -4.67% 265.85% 32.26% 14.81% -
  Horiz. % 651.85% 481.48% 529.63% 555.56% 151.85% 114.81% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/11/17 17/11/16 26/11/15 26/11/14 25/11/13 26/11/12 24/11/11 -
Price 2.7600 2.2600 2.3100 1.7000 0.7000 0.5700 0.2800 -
P/RPS 1.34 1.00 1.13 0.76 0.37 0.34 0.17 41.03%
  YoY % 34.00% -11.50% 48.68% 105.41% 8.82% 100.00% -
  Horiz. % 788.24% 588.24% 664.71% 447.06% 217.65% 200.00% 100.00%
P/EPS 14.34 9.01 10.20 8.65 6.81 26.24 -7.98 -
  YoY % 59.16% -11.67% 17.92% 27.02% -74.05% 428.82% -
  Horiz. % -179.70% -112.91% -127.82% -108.40% -85.34% -328.82% 100.00%
EY 6.97 11.10 9.80 11.56 14.69 3.81 -12.52 -
  YoY % -37.21% 13.27% -15.22% -21.31% 285.56% 130.43% -
  Horiz. % -55.67% -88.66% -78.27% -92.33% -117.33% -30.43% 100.00%
DY 0.04 0.05 0.03 0.02 0.00 0.00 0.00 -
  YoY % -20.00% 66.67% 50.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 250.00% 150.00% 100.00% - - -
P/NAPS 1.56 1.34 1.47 1.30 0.63 0.57 0.27 33.92%
  YoY % 16.42% -8.84% 13.08% 106.35% 10.53% 111.11% -
  Horiz. % 577.78% 496.30% 544.44% 481.48% 233.33% 211.11% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

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