Highlights

[IQGROUP] YoY TTM Result on 2019-09-30 [#2]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 28-Nov-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2020
Quarter 30-Sep-2019  [#2]
Profit Trend QoQ -     -26.23%    YoY -     -175.18%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 131,879 128,848 129,777 139,860 181,379 198,991 179,288 -4.99%
  YoY % 2.35% -0.72% -7.21% -22.89% -8.85% 10.99% -
  Horiz. % 73.56% 71.87% 72.38% 78.01% 101.17% 110.99% 100.00%
PBT 2,377 -9,453 -6,325 -3,457 18,089 28,280 27,263 -33.39%
  YoY % 125.15% -49.45% -82.96% -119.11% -36.04% 3.73% -
  Horiz. % 8.72% -34.67% -23.20% -12.68% 66.35% 103.73% 100.00%
Tax -1,144 -2,747 -648 923 -1,147 -6,490 -7,548 -26.96%
  YoY % 58.35% -323.92% -170.21% 180.47% 82.33% 14.02% -
  Horiz. % 15.16% 36.39% 8.59% -12.23% 15.20% 85.98% 100.00%
NP 1,233 -12,200 -6,973 -2,534 16,942 21,790 19,715 -36.97%
  YoY % 110.11% -74.96% -175.18% -114.96% -22.25% 10.52% -
  Horiz. % 6.25% -61.88% -35.37% -12.85% 85.93% 110.52% 100.00%
NP to SH 1,233 -12,200 -6,973 -2,534 16,942 22,081 19,820 -37.03%
  YoY % 110.11% -74.96% -175.18% -114.96% -23.27% 11.41% -
  Horiz. % 6.22% -61.55% -35.18% -12.79% 85.48% 111.41% 100.00%
Tax Rate 48.13 % - % - % - % 6.34 % 22.95 % 27.69 % 9.64%
  YoY % 0.00% 0.00% 0.00% 0.00% -72.37% -17.12% -
  Horiz. % 173.82% 0.00% 0.00% 0.00% 22.90% 82.88% 100.00%
Total Cost 130,646 141,048 136,750 142,394 164,437 177,201 159,573 -3.28%
  YoY % -7.37% 3.14% -3.96% -13.41% -7.20% 11.05% -
  Horiz. % 81.87% 88.39% 85.70% 89.23% 103.05% 111.05% 100.00%
Net Worth 126,760 124,119 134,682 141,725 155,809 148,767 137,444 -1.34%
  YoY % 2.13% -7.84% -4.97% -9.04% 4.73% 8.24% -
  Horiz. % 92.23% 90.31% 97.99% 103.11% 113.36% 108.24% 100.00%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 0 0 0 44 96 96 69 -
  YoY % 0.00% 0.00% 0.00% -54.55% 0.09% 38.71% -
  Horiz. % 0.00% 0.00% 0.00% 63.11% 138.84% 138.71% 100.00%
Div Payout % - % - % - % - % 0.57 % 0.44 % 0.35 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 29.55% 25.71% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 162.86% 125.71% 100.00%
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 126,760 124,119 134,682 141,725 155,809 148,767 137,444 -1.34%
  YoY % 2.13% -7.84% -4.97% -9.04% 4.73% 8.24% -
  Horiz. % 92.23% 90.31% 97.99% 103.11% 113.36% 108.24% 100.00%
NOSH 88,028 88,028 88,028 88,028 88,028 88,028 87,544 0.09%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.55% -
  Horiz. % 100.55% 100.55% 100.55% 100.55% 100.55% 100.55% 100.00%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 0.93 % -9.47 % -5.37 % -1.81 % 9.34 % 10.95 % 11.00 % -33.73%
  YoY % 109.82% -76.35% -196.69% -119.38% -14.70% -0.45% -
  Horiz. % 8.45% -86.09% -48.82% -16.45% 84.91% 99.55% 100.00%
ROE 0.97 % -9.83 % -5.18 % -1.79 % 10.87 % 14.84 % 14.42 % -36.20%
  YoY % 109.87% -89.77% -189.39% -116.47% -26.75% 2.91% -
  Horiz. % 6.73% -68.17% -35.92% -12.41% 75.38% 102.91% 100.00%
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 149.81 146.37 147.43 158.88 206.05 226.05 204.80 -5.07%
  YoY % 2.35% -0.72% -7.21% -22.89% -8.85% 10.38% -
  Horiz. % 73.15% 71.47% 71.99% 77.58% 100.61% 110.38% 100.00%
EPS 1.40 -13.86 -7.92 -2.88 19.25 25.08 22.64 -37.09%
  YoY % 110.10% -75.00% -175.00% -114.96% -23.25% 10.78% -
  Horiz. % 6.18% -61.22% -34.98% -12.72% 85.03% 110.78% 100.00%
DPS 0.00 0.00 0.00 0.05 0.11 0.11 0.08 -
  YoY % 0.00% 0.00% 0.00% -54.55% 0.00% 37.50% -
  Horiz. % 0.00% 0.00% 0.00% 62.50% 137.50% 137.50% 100.00%
NAPS 1.4400 1.4100 1.5300 1.6100 1.7700 1.6900 1.5700 -1.43%
  YoY % 2.13% -7.84% -4.97% -9.04% 4.73% 7.64% -
  Horiz. % 91.72% 89.81% 97.45% 102.55% 112.74% 107.64% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 149.81 146.37 147.43 158.88 206.05 226.05 203.67 -4.99%
  YoY % 2.35% -0.72% -7.21% -22.89% -8.85% 10.99% -
  Horiz. % 73.56% 71.87% 72.39% 78.01% 101.17% 110.99% 100.00%
EPS 1.40 -13.86 -7.92 -2.88 19.25 25.08 22.52 -37.03%
  YoY % 110.10% -75.00% -175.00% -114.96% -23.25% 11.37% -
  Horiz. % 6.22% -61.55% -35.17% -12.79% 85.48% 111.37% 100.00%
DPS 0.00 0.00 0.00 0.05 0.11 0.11 0.08 -
  YoY % 0.00% 0.00% 0.00% -54.55% 0.00% 37.50% -
  Horiz. % 0.00% 0.00% 0.00% 62.50% 137.50% 137.50% 100.00%
NAPS 1.4400 1.4100 1.5300 1.6100 1.7700 1.6900 1.5614 -1.34%
  YoY % 2.13% -7.84% -4.97% -9.04% 4.73% 8.24% -
  Horiz. % 92.22% 90.30% 97.99% 103.11% 113.36% 108.24% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 1.6100 0.8200 0.7900 1.4200 3.1100 2.1900 2.2400 -
P/RPS 1.07 0.56 0.54 0.89 1.51 0.97 1.09 -0.31%
  YoY % 91.07% 3.70% -39.33% -41.06% 55.67% -11.01% -
  Horiz. % 98.17% 51.38% 49.54% 81.65% 138.53% 88.99% 100.00%
P/EPS 114.94 -5.92 -9.97 -49.33 16.16 8.73 9.89 50.45%
  YoY % 2,041.55% 40.62% 79.79% -405.26% 85.11% -11.73% -
  Horiz. % 1,162.18% -59.86% -100.81% -498.79% 163.40% 88.27% 100.00%
EY 0.87 -16.90 -10.03 -2.03 6.19 11.45 10.11 -33.53%
  YoY % 105.15% -68.49% -394.09% -132.79% -45.94% 13.25% -
  Horiz. % 8.61% -167.16% -99.21% -20.08% 61.23% 113.25% 100.00%
DY 0.00 0.00 0.00 0.04 0.04 0.05 0.04 -
  YoY % 0.00% 0.00% 0.00% 0.00% -20.00% 25.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% 100.00% 125.00% 100.00%
P/NAPS 1.12 0.58 0.52 0.88 1.76 1.30 1.43 -3.99%
  YoY % 93.10% 11.54% -40.91% -50.00% 35.38% -9.09% -
  Horiz. % 78.32% 40.56% 36.36% 61.54% 123.08% 90.91% 100.00%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 26/11/21 26/11/20 28/11/19 29/11/18 29/11/17 17/11/16 26/11/15 -
Price 1.0600 1.3000 0.7900 1.2800 2.7600 2.2600 2.3100 -
P/RPS 0.71 0.89 0.54 0.81 1.34 1.00 1.13 -7.45%
  YoY % -20.22% 64.81% -33.33% -39.55% 34.00% -11.50% -
  Horiz. % 62.83% 78.76% 47.79% 71.68% 118.58% 88.50% 100.00%
P/EPS 75.68 -9.38 -9.97 -44.47 14.34 9.01 10.20 39.61%
  YoY % 906.82% 5.92% 77.58% -410.11% 59.16% -11.67% -
  Horiz. % 741.96% -91.96% -97.75% -435.98% 140.59% 88.33% 100.00%
EY 1.32 -10.66 -10.03 -2.25 6.97 11.10 9.80 -28.38%
  YoY % 112.38% -6.28% -345.78% -132.28% -37.21% 13.27% -
  Horiz. % 13.47% -108.78% -102.35% -22.96% 71.12% 113.27% 100.00%
DY 0.00 0.00 0.00 0.04 0.04 0.05 0.03 -
  YoY % 0.00% 0.00% 0.00% 0.00% -20.00% 66.67% -
  Horiz. % 0.00% 0.00% 0.00% 133.33% 133.33% 166.67% 100.00%
P/NAPS 0.74 0.92 0.52 0.80 1.56 1.34 1.47 -10.80%
  YoY % -19.57% 76.92% -35.00% -48.72% 16.42% -8.84% -
  Horiz. % 50.34% 62.59% 35.37% 54.42% 106.12% 91.16% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

362  474  546  892 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.015-0.005 
 VS 1.15-0.27 
 THHEAVY 0.015-0.05 
 VS-WB 0.355-0.09 
 IMPIANA 0.085+0.005 
 INARI 3.87-0.23 
 GOCEAN 0.0350.00 
 DNEX 0.745-0.025 
 ATAIMS 0.445+0.035 
 EAH 0.02+0.005 
PARTNERS & BROKERS