Highlights

[IQGROUP] YoY TTM Result on 2018-09-30 [#2]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 29-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 30-Sep-2018  [#2]
Profit Trend QoQ -     7.79%    YoY -     -114.96%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 129,777 139,860 181,379 198,991 179,288 190,230 161,539 -3.58%
  YoY % -7.21% -22.89% -8.85% 10.99% -5.75% 17.76% -
  Horiz. % 80.34% 86.58% 112.28% 123.18% 110.99% 117.76% 100.00%
PBT -6,325 -3,457 18,089 28,280 27,263 19,839 11,887 -
  YoY % -82.96% -119.11% -36.04% 3.73% 37.42% 66.90% -
  Horiz. % -53.21% -29.08% 152.17% 237.91% 229.35% 166.90% 100.00%
Tax -648 923 -1,147 -6,490 -7,548 -3,561 -3,146 -23.14%
  YoY % -170.21% 180.47% 82.33% 14.02% -111.96% -13.19% -
  Horiz. % 20.60% -29.34% 36.46% 206.29% 239.92% 113.19% 100.00%
NP -6,973 -2,534 16,942 21,790 19,715 16,278 8,741 -
  YoY % -175.18% -114.96% -22.25% 10.52% 21.11% 86.23% -
  Horiz. % -79.77% -28.99% 193.82% 249.28% 225.55% 186.23% 100.00%
NP to SH -6,973 -2,534 16,942 22,081 19,820 16,752 8,741 -
  YoY % -175.18% -114.96% -23.27% 11.41% 18.31% 91.65% -
  Horiz. % -79.77% -28.99% 193.82% 252.61% 226.75% 191.65% 100.00%
Tax Rate - % - % 6.34 % 22.95 % 27.69 % 17.95 % 26.47 % -
  YoY % 0.00% 0.00% -72.37% -17.12% 54.26% -32.19% -
  Horiz. % 0.00% 0.00% 23.95% 86.70% 104.61% 67.81% 100.00%
Total Cost 136,750 142,394 164,437 177,201 159,573 173,952 152,798 -1.83%
  YoY % -3.96% -13.41% -7.20% 11.05% -8.27% 13.84% -
  Horiz. % 89.50% 93.19% 107.62% 115.97% 104.43% 113.84% 100.00%
Net Worth 134,682 141,725 155,809 148,767 137,444 111,640 94,356 6.11%
  YoY % -4.97% -9.04% 4.73% 8.24% 23.11% 18.32% -
  Horiz. % 142.74% 150.20% 165.13% 157.66% 145.66% 118.32% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 0 44 96 96 69 34 0 -
  YoY % 0.00% -54.55% 0.09% 38.71% 104.60% 0.00% -
  Horiz. % 0.00% 129.12% 284.06% 283.79% 204.60% 100.00% -
Div Payout % - % - % 0.57 % 0.44 % 0.35 % 0.20 % - % -
  YoY % 0.00% 0.00% 29.55% 25.71% 75.00% 0.00% -
  Horiz. % 0.00% 0.00% 285.00% 220.00% 175.00% 100.00% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 134,682 141,725 155,809 148,767 137,444 111,640 94,356 6.11%
  YoY % -4.97% -9.04% 4.73% 8.24% 23.11% 18.32% -
  Horiz. % 142.74% 150.20% 165.13% 157.66% 145.66% 118.32% 100.00%
NOSH 88,028 88,028 88,028 88,028 87,544 85,221 85,006 0.58%
  YoY % 0.00% 0.00% 0.00% 0.55% 2.73% 0.25% -
  Horiz. % 103.55% 103.55% 103.55% 103.55% 102.99% 100.25% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin -5.37 % -1.81 % 9.34 % 10.95 % 11.00 % 8.56 % 5.41 % -
  YoY % -196.69% -119.38% -14.70% -0.45% 28.50% 58.23% -
  Horiz. % -99.26% -33.46% 172.64% 202.40% 203.33% 158.23% 100.00%
ROE -5.18 % -1.79 % 10.87 % 14.84 % 14.42 % 15.01 % 9.26 % -
  YoY % -189.39% -116.47% -26.75% 2.91% -3.93% 62.10% -
  Horiz. % -55.94% -19.33% 117.39% 160.26% 155.72% 162.10% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 147.43 158.88 206.05 226.05 204.80 223.22 190.03 -4.14%
  YoY % -7.21% -22.89% -8.85% 10.38% -8.25% 17.47% -
  Horiz. % 77.58% 83.61% 108.43% 118.95% 107.77% 117.47% 100.00%
EPS -7.92 -2.88 19.25 25.08 22.64 19.66 10.28 -
  YoY % -175.00% -114.96% -23.25% 10.78% 15.16% 91.25% -
  Horiz. % -77.04% -28.02% 187.26% 243.97% 220.23% 191.25% 100.00%
DPS 0.00 0.05 0.11 0.11 0.08 0.04 0.00 -
  YoY % 0.00% -54.55% 0.00% 37.50% 100.00% 0.00% -
  Horiz. % 0.00% 125.00% 275.00% 275.00% 200.00% 100.00% -
NAPS 1.5300 1.6100 1.7700 1.6900 1.5700 1.3100 1.1100 5.49%
  YoY % -4.97% -9.04% 4.73% 7.64% 19.85% 18.02% -
  Horiz. % 137.84% 145.05% 159.46% 152.25% 141.44% 118.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 147.43 158.88 206.05 226.05 203.67 216.10 183.51 -3.58%
  YoY % -7.21% -22.89% -8.85% 10.99% -5.75% 17.76% -
  Horiz. % 80.34% 86.58% 112.28% 123.18% 110.99% 117.76% 100.00%
EPS -7.92 -2.88 19.25 25.08 22.52 19.03 9.93 -
  YoY % -175.00% -114.96% -23.25% 11.37% 18.34% 91.64% -
  Horiz. % -79.76% -29.00% 193.86% 252.57% 226.79% 191.64% 100.00%
DPS 0.00 0.05 0.11 0.11 0.08 0.04 0.00 -
  YoY % 0.00% -54.55% 0.00% 37.50% 100.00% 0.00% -
  Horiz. % 0.00% 125.00% 275.00% 275.00% 200.00% 100.00% -
NAPS 1.5300 1.6100 1.7700 1.6900 1.5614 1.2682 1.0719 6.11%
  YoY % -4.97% -9.04% 4.73% 8.24% 23.12% 18.31% -
  Horiz. % 142.74% 150.20% 165.13% 157.66% 145.67% 118.31% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.7900 1.4200 3.1100 2.1900 2.2400 1.9600 0.4500 -
P/RPS 0.54 0.89 1.51 0.97 1.09 0.88 0.24 14.46%
  YoY % -39.33% -41.06% 55.67% -11.01% 23.86% 266.67% -
  Horiz. % 225.00% 370.83% 629.17% 404.17% 454.17% 366.67% 100.00%
P/EPS -9.97 -49.33 16.16 8.73 9.89 9.97 4.38 -
  YoY % 79.79% -405.26% 85.11% -11.73% -0.80% 127.63% -
  Horiz. % -227.63% -1,126.26% 368.95% 199.32% 225.80% 227.63% 100.00%
EY -10.03 -2.03 6.19 11.45 10.11 10.03 22.85 -
  YoY % -394.09% -132.79% -45.94% 13.25% 0.80% -56.11% -
  Horiz. % -43.89% -8.88% 27.09% 50.11% 44.25% 43.89% 100.00%
DY 0.00 0.04 0.04 0.05 0.04 0.02 0.00 -
  YoY % 0.00% 0.00% -20.00% 25.00% 100.00% 0.00% -
  Horiz. % 0.00% 200.00% 200.00% 250.00% 200.00% 100.00% -
P/NAPS 0.52 0.88 1.76 1.30 1.43 1.50 0.41 4.04%
  YoY % -40.91% -50.00% 35.38% -9.09% -4.67% 265.85% -
  Horiz. % 126.83% 214.63% 429.27% 317.07% 348.78% 365.85% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 28/11/19 29/11/18 29/11/17 17/11/16 26/11/15 26/11/14 25/11/13 -
Price 0.7900 1.2800 2.7600 2.2600 2.3100 1.7000 0.7000 -
P/RPS 0.54 0.81 1.34 1.00 1.13 0.76 0.37 6.50%
  YoY % -33.33% -39.55% 34.00% -11.50% 48.68% 105.41% -
  Horiz. % 145.95% 218.92% 362.16% 270.27% 305.41% 205.41% 100.00%
P/EPS -9.97 -44.47 14.34 9.01 10.20 8.65 6.81 -
  YoY % 77.58% -410.11% 59.16% -11.67% 17.92% 27.02% -
  Horiz. % -146.40% -653.01% 210.57% 132.31% 149.78% 127.02% 100.00%
EY -10.03 -2.25 6.97 11.10 9.80 11.56 14.69 -
  YoY % -345.78% -132.28% -37.21% 13.27% -15.22% -21.31% -
  Horiz. % -68.28% -15.32% 47.45% 75.56% 66.71% 78.69% 100.00%
DY 0.00 0.04 0.04 0.05 0.03 0.02 0.00 -
  YoY % 0.00% 0.00% -20.00% 66.67% 50.00% 0.00% -
  Horiz. % 0.00% 200.00% 200.00% 250.00% 150.00% 100.00% -
P/NAPS 0.52 0.80 1.56 1.34 1.47 1.30 0.63 -3.15%
  YoY % -35.00% -48.72% 16.42% -8.84% 13.08% 106.35% -
  Horiz. % 82.54% 126.98% 247.62% 212.70% 233.33% 206.35% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from 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!

TOP ARTICLES

1. Supermax: my revised target price - Koon Yew Yin Koon Yew Yin's Blog
2. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
3. [Humbled Investor] Supermx - Superb results - Estimation on Next QR Results HumbledInvestor
4. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
5. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
6. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. Traders Brief 27 Oct 2020 - Volatility Ahead Amid Internal and External Headwinds HLBank Research Highlights
8. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS