Highlights

[IQGROUP] YoY TTM Result on 2016-09-30 [#2]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 17-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 30-Sep-2016  [#2]
Profit Trend QoQ -     4.67%    YoY -     11.41%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 139,860 181,379 198,991 179,288 190,230 161,539 141,931 -0.24%
  YoY % -22.89% -8.85% 10.99% -5.75% 17.76% 13.82% -
  Horiz. % 98.54% 127.79% 140.20% 126.32% 134.03% 113.82% 100.00%
PBT -3,457 18,089 28,280 27,263 19,839 11,887 2,509 -
  YoY % -119.11% -36.04% 3.73% 37.42% 66.90% 373.77% -
  Horiz. % -137.78% 720.96% 1,127.14% 1,086.61% 790.71% 473.77% 100.00%
Tax 923 -1,147 -6,490 -7,548 -3,561 -3,146 -691 -
  YoY % 180.47% 82.33% 14.02% -111.96% -13.19% -355.28% -
  Horiz. % -133.57% 165.99% 939.22% 1,092.33% 515.34% 455.28% 100.00%
NP -2,534 16,942 21,790 19,715 16,278 8,741 1,818 -
  YoY % -114.96% -22.25% 10.52% 21.11% 86.23% 380.80% -
  Horiz. % -139.38% 931.90% 1,198.57% 1,084.43% 895.38% 480.80% 100.00%
NP to SH -2,534 16,942 22,081 19,820 16,752 8,741 1,818 -
  YoY % -114.96% -23.27% 11.41% 18.31% 91.65% 380.80% -
  Horiz. % -139.38% 931.90% 1,214.58% 1,090.21% 921.45% 480.80% 100.00%
Tax Rate - % 6.34 % 22.95 % 27.69 % 17.95 % 26.47 % 27.54 % -
  YoY % 0.00% -72.37% -17.12% 54.26% -32.19% -3.89% -
  Horiz. % 0.00% 23.02% 83.33% 100.54% 65.18% 96.11% 100.00%
Total Cost 142,394 164,437 177,201 159,573 173,952 152,798 140,113 0.27%
  YoY % -13.41% -7.20% 11.05% -8.27% 13.84% 9.05% -
  Horiz. % 101.63% 117.36% 126.47% 113.89% 124.15% 109.05% 100.00%
Net Worth 141,725 155,809 148,767 137,444 111,640 94,356 83,703 9.17%
  YoY % -9.04% 4.73% 8.24% 23.11% 18.32% 12.73% -
  Horiz. % 169.32% 186.14% 177.73% 164.20% 133.38% 112.73% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 44 96 96 69 34 0 0 -
  YoY % -54.55% 0.09% 38.71% 104.60% 0.00% 0.00% -
  Horiz. % 129.12% 284.06% 283.79% 204.60% 100.00% - -
Div Payout % - % 0.57 % 0.44 % 0.35 % 0.20 % - % - % -
  YoY % 0.00% 29.55% 25.71% 75.00% 0.00% 0.00% -
  Horiz. % 0.00% 285.00% 220.00% 175.00% 100.00% - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 141,725 155,809 148,767 137,444 111,640 94,356 83,703 9.17%
  YoY % -9.04% 4.73% 8.24% 23.11% 18.32% 12.73% -
  Horiz. % 169.32% 186.14% 177.73% 164.20% 133.38% 112.73% 100.00%
NOSH 88,028 88,028 88,028 87,544 85,221 85,006 83,703 0.84%
  YoY % 0.00% 0.00% 0.55% 2.73% 0.25% 1.56% -
  Horiz. % 105.17% 105.17% 105.17% 104.59% 101.81% 101.56% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -1.81 % 9.34 % 10.95 % 11.00 % 8.56 % 5.41 % 1.28 % -
  YoY % -119.38% -14.70% -0.45% 28.50% 58.23% 322.66% -
  Horiz. % -141.41% 729.69% 855.47% 859.38% 668.75% 422.66% 100.00%
ROE -1.79 % 10.87 % 14.84 % 14.42 % 15.01 % 9.26 % 2.17 % -
  YoY % -116.47% -26.75% 2.91% -3.93% 62.10% 326.73% -
  Horiz. % -82.49% 500.92% 683.87% 664.52% 691.71% 426.73% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 158.88 206.05 226.05 204.80 223.22 190.03 169.56 -1.08%
  YoY % -22.89% -8.85% 10.38% -8.25% 17.47% 12.07% -
  Horiz. % 93.70% 121.52% 133.32% 120.78% 131.65% 112.07% 100.00%
EPS -2.88 19.25 25.08 22.64 19.66 10.28 2.17 -
  YoY % -114.96% -23.25% 10.78% 15.16% 91.25% 373.73% -
  Horiz. % -132.72% 887.10% 1,155.76% 1,043.32% 905.99% 473.73% 100.00%
DPS 0.05 0.11 0.11 0.08 0.04 0.00 0.00 -
  YoY % -54.55% 0.00% 37.50% 100.00% 0.00% 0.00% -
  Horiz. % 125.00% 275.00% 275.00% 200.00% 100.00% - -
NAPS 1.6100 1.7700 1.6900 1.5700 1.3100 1.1100 1.0000 8.26%
  YoY % -9.04% 4.73% 7.64% 19.85% 18.02% 11.00% -
  Horiz. % 161.00% 177.00% 169.00% 157.00% 131.00% 111.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 158.88 206.05 226.05 203.67 216.10 183.51 161.23 -0.24%
  YoY % -22.89% -8.85% 10.99% -5.75% 17.76% 13.82% -
  Horiz. % 98.54% 127.80% 140.20% 126.32% 134.03% 113.82% 100.00%
EPS -2.88 19.25 25.08 22.52 19.03 9.93 2.07 -
  YoY % -114.96% -23.25% 11.37% 18.34% 91.64% 379.71% -
  Horiz. % -139.13% 929.95% 1,211.59% 1,087.92% 919.32% 479.71% 100.00%
DPS 0.05 0.11 0.11 0.08 0.04 0.00 0.00 -
  YoY % -54.55% 0.00% 37.50% 100.00% 0.00% 0.00% -
  Horiz. % 125.00% 275.00% 275.00% 200.00% 100.00% - -
NAPS 1.6100 1.7700 1.6900 1.5614 1.2682 1.0719 0.9509 9.17%
  YoY % -9.04% 4.73% 8.24% 23.12% 18.31% 12.72% -
  Horiz. % 169.31% 186.14% 177.73% 164.20% 133.37% 112.72% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.4200 3.1100 2.1900 2.2400 1.9600 0.4500 0.3100 -
P/RPS 0.89 1.51 0.97 1.09 0.88 0.24 0.18 30.51%
  YoY % -41.06% 55.67% -11.01% 23.86% 266.67% 33.33% -
  Horiz. % 494.44% 838.89% 538.89% 605.56% 488.89% 133.33% 100.00%
P/EPS -49.33 16.16 8.73 9.89 9.97 4.38 14.27 -
  YoY % -405.26% 85.11% -11.73% -0.80% 127.63% -69.31% -
  Horiz. % -345.69% 113.24% 61.18% 69.31% 69.87% 30.69% 100.00%
EY -2.03 6.19 11.45 10.11 10.03 22.85 7.01 -
  YoY % -132.79% -45.94% 13.25% 0.80% -56.11% 225.96% -
  Horiz. % -28.96% 88.30% 163.34% 144.22% 143.08% 325.96% 100.00%
DY 0.04 0.04 0.05 0.04 0.02 0.00 0.00 -
  YoY % 0.00% -20.00% 25.00% 100.00% 0.00% 0.00% -
  Horiz. % 200.00% 200.00% 250.00% 200.00% 100.00% - -
P/NAPS 0.88 1.76 1.30 1.43 1.50 0.41 0.31 18.98%
  YoY % -50.00% 35.38% -9.09% -4.67% 265.85% 32.26% -
  Horiz. % 283.87% 567.74% 419.35% 461.29% 483.87% 132.26% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 29/11/18 29/11/17 17/11/16 26/11/15 26/11/14 25/11/13 26/11/12 -
Price 1.2800 2.7600 2.2600 2.3100 1.7000 0.7000 0.5700 -
P/RPS 0.81 1.34 1.00 1.13 0.76 0.37 0.34 15.56%
  YoY % -39.55% 34.00% -11.50% 48.68% 105.41% 8.82% -
  Horiz. % 238.24% 394.12% 294.12% 332.35% 223.53% 108.82% 100.00%
P/EPS -44.47 14.34 9.01 10.20 8.65 6.81 26.24 -
  YoY % -410.11% 59.16% -11.67% 17.92% 27.02% -74.05% -
  Horiz. % -169.47% 54.65% 34.34% 38.87% 32.96% 25.95% 100.00%
EY -2.25 6.97 11.10 9.80 11.56 14.69 3.81 -
  YoY % -132.28% -37.21% 13.27% -15.22% -21.31% 285.56% -
  Horiz. % -59.06% 182.94% 291.34% 257.22% 303.41% 385.56% 100.00%
DY 0.04 0.04 0.05 0.03 0.02 0.00 0.00 -
  YoY % 0.00% -20.00% 66.67% 50.00% 0.00% 0.00% -
  Horiz. % 200.00% 200.00% 250.00% 150.00% 100.00% - -
P/NAPS 0.80 1.56 1.34 1.47 1.30 0.63 0.57 5.81%
  YoY % -48.72% 16.42% -8.84% 13.08% 106.35% 10.53% -
  Horiz. % 140.35% 273.68% 235.09% 257.89% 228.07% 110.53% 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.
 


 

338  386  529  765 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.145+0.015 
 ARMADA 0.515-0.03 
 NETX 0.020.00 
 EKOVEST 0.855+0.04 
 FINTEC 0.07-0.01 
 KNM 0.40-0.01 
 SEACERA 0.38-0.11 
 MYEG 1.21+0.04 
 ALAM-WA 0.07+0.005 
 IWCITY 0.95+0.045 
Partners & Brokers