Highlights

[IQGROUP] YoY TTM Result on 2011-12-31 [#3]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 27-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 31-Dec-2011  [#3]
Profit Trend QoQ -     16.73%    YoY -     88.18%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 192,163 171,966 138,936 143,120 142,060 139,232 144,871 4.82%
  YoY % 11.74% 23.77% -2.92% 0.75% 2.03% -3.89% -
  Horiz. % 132.64% 118.70% 95.90% 98.79% 98.06% 96.11% 100.00%
PBT 23,848 15,458 4,140 -2,164 -21,510 1,439 -2,874 -
  YoY % 54.28% 273.38% 291.31% 89.94% -1,594.79% 150.07% -
  Horiz. % -829.78% -537.86% -144.05% 75.30% 748.43% -50.07% 100.00%
Tax -5,066 -3,935 -1,497 -319 503 -106 -470 48.60%
  YoY % -28.74% -162.86% -369.28% -163.42% 574.53% 77.45% -
  Horiz. % 1,077.87% 837.23% 318.51% 67.87% -107.02% 22.55% 100.00%
NP 18,782 11,523 2,643 -2,483 -21,007 1,333 -3,344 -
  YoY % 63.00% 335.98% 206.44% 88.18% -1,675.92% 139.86% -
  Horiz. % -561.66% -344.59% -79.04% 74.25% 628.20% -39.86% 100.00%
NP to SH 19,329 11,523 2,643 -2,483 -21,007 1,333 -3,344 -
  YoY % 67.74% 335.98% 206.44% 88.18% -1,675.92% 139.86% -
  Horiz. % -578.02% -344.59% -79.04% 74.25% 628.20% -39.86% 100.00%
Tax Rate 21.24 % 25.46 % 36.16 % - % - % 7.37 % - % -
  YoY % -16.58% -29.59% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 288.20% 345.45% 490.64% 0.00% 0.00% 100.00% -
Total Cost 173,381 160,443 136,293 145,603 163,067 137,899 148,215 2.65%
  YoY % 8.06% 17.72% -6.39% -10.71% 18.25% -6.96% -
  Horiz. % 116.98% 108.25% 91.96% 98.24% 110.02% 93.04% 100.00%
Net Worth 118,792 96,997 84,149 85,849 89,140 111,535 111,124 1.12%
  YoY % 22.47% 15.27% -1.98% -3.69% -20.08% 0.37% -
  Horiz. % 106.90% 87.29% 75.73% 77.26% 80.22% 100.37% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 34 0 0 0 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 0.18 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 118,792 96,997 84,149 85,849 89,140 111,535 111,124 1.12%
  YoY % 22.47% 15.27% -1.98% -3.69% -20.08% 0.37% -
  Horiz. % 106.90% 87.29% 75.73% 77.26% 80.22% 100.37% 100.00%
NOSH 86,081 85,085 84,999 85,000 84,895 85,141 84,827 0.24%
  YoY % 1.17% 0.10% -0.00% 0.12% -0.29% 0.37% -
  Horiz. % 101.48% 100.30% 100.20% 100.20% 100.08% 100.37% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 9.77 % 6.70 % 1.90 % -1.73 % -14.79 % 0.96 % -2.31 % -
  YoY % 45.82% 252.63% 209.83% 88.30% -1,640.62% 141.56% -
  Horiz. % -422.94% -290.04% -82.25% 74.89% 640.26% -41.56% 100.00%
ROE 16.27 % 11.88 % 3.14 % -2.89 % -23.57 % 1.20 % -3.01 % -
  YoY % 36.95% 278.34% 208.65% 87.74% -2,064.17% 139.87% -
  Horiz. % -540.53% -394.68% -104.32% 96.01% 783.06% -39.87% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 223.23 202.11 163.45 168.38 167.33 163.53 170.78 4.56%
  YoY % 10.45% 23.65% -2.93% 0.63% 2.32% -4.25% -
  Horiz. % 130.71% 118.35% 95.71% 98.59% 97.98% 95.75% 100.00%
EPS 22.45 13.54 3.11 -2.92 -24.74 1.57 -3.94 -
  YoY % 65.81% 335.37% 206.51% 88.20% -1,675.80% 139.85% -
  Horiz. % -569.80% -343.65% -78.93% 74.11% 627.92% -39.85% 100.00%
DPS 0.04 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 1.3800 1.1400 0.9900 1.0100 1.0500 1.3100 1.3100 0.87%
  YoY % 21.05% 15.15% -1.98% -3.81% -19.85% 0.00% -
  Horiz. % 105.34% 87.02% 75.57% 77.10% 80.15% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 218.30 195.35 157.83 162.58 161.38 158.17 164.57 4.82%
  YoY % 11.75% 23.77% -2.92% 0.74% 2.03% -3.89% -
  Horiz. % 132.65% 118.70% 95.90% 98.79% 98.06% 96.11% 100.00%
EPS 21.96 13.09 3.00 -2.82 -23.86 1.51 -3.80 -
  YoY % 67.76% 336.33% 206.38% 88.18% -1,680.13% 139.74% -
  Horiz. % -577.89% -344.47% -78.95% 74.21% 627.89% -39.74% 100.00%
DPS 0.04 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 1.3495 1.1019 0.9559 0.9753 1.0126 1.2670 1.2624 1.12%
  YoY % 22.47% 15.27% -1.99% -3.68% -20.08% 0.36% -
  Horiz. % 106.90% 87.29% 75.72% 77.26% 80.21% 100.36% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 1.5900 0.8050 0.4500 0.3300 0.3600 0.8000 0.7000 -
P/RPS 0.71 0.40 0.28 0.20 0.22 0.49 0.41 9.58%
  YoY % 77.50% 42.86% 40.00% -9.09% -55.10% 19.51% -
  Horiz. % 173.17% 97.56% 68.29% 48.78% 53.66% 119.51% 100.00%
P/EPS 7.08 5.94 14.47 -11.30 -1.45 51.10 -17.76 -
  YoY % 19.19% -58.95% 228.05% -679.31% -102.84% 387.73% -
  Horiz. % -39.86% -33.45% -81.48% 63.63% 8.16% -287.73% 100.00%
EY 14.12 16.82 6.91 -8.85 -68.73 1.96 -5.63 -
  YoY % -16.05% 143.42% 178.08% 87.12% -3,606.63% 134.81% -
  Horiz. % -250.80% -298.76% -122.74% 157.19% 1,220.78% -34.81% 100.00%
DY 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 1.15 0.71 0.45 0.33 0.34 0.61 0.53 13.77%
  YoY % 61.97% 57.78% 36.36% -2.94% -44.26% 15.09% -
  Horiz. % 216.98% 133.96% 84.91% 62.26% 64.15% 115.09% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 25/02/15 24/02/14 25/02/13 27/02/12 24/02/11 25/02/10 26/02/09 -
Price 2.3400 1.4700 0.3700 0.2900 0.3800 0.5100 0.7000 -
P/RPS 1.05 0.73 0.23 0.17 0.23 0.31 0.41 16.96%
  YoY % 43.84% 217.39% 35.29% -26.09% -25.81% -24.39% -
  Horiz. % 256.10% 178.05% 56.10% 41.46% 56.10% 75.61% 100.00%
P/EPS 10.42 10.85 11.90 -9.93 -1.54 32.57 -17.76 -
  YoY % -3.96% -8.82% 219.84% -544.81% -104.73% 283.39% -
  Horiz. % -58.67% -61.09% -67.00% 55.91% 8.67% -183.39% 100.00%
EY 9.60 9.21 8.40 -10.07 -65.12 3.07 -5.63 -
  YoY % 4.23% 9.64% 183.42% 84.54% -2,221.17% 154.53% -
  Horiz. % -170.52% -163.59% -149.20% 178.86% 1,156.66% -54.53% 100.00%
DY 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 1.70 1.29 0.37 0.29 0.36 0.39 0.53 21.43%
  YoY % 31.78% 248.65% 27.59% -19.44% -7.69% -26.42% -
  Horiz. % 320.75% 243.40% 69.81% 54.72% 67.92% 73.58% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

569  395  600  899 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.19+0.02 
 VIVOCOM 0.755-0.10 
 XDL 0.065-0.005 
 ASIABIO-OR 0.005-0.03 
 EAH 0.030.00 
 KNM 0.205-0.005 
 KANGER 0.180.00 
 KSTAR 0.32-0.015 
 AT-WC 0.18+0.025 
 XOX 0.110.00 

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. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
3. All glove stocks dragged down by Top Glove - Koon Yew Yin Koon Yew Yin's Blog
4. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
5. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
6. Top Glove’s 28 factories shut down should benefit other glove makers - Koon Yew Yin Koon Yew Yin's Blog
7. TOPGLOV Factory closure to push GLOVEs ASP? gloveharicut
8. ATS (0072) - The Most Under-Valued Glove Maker The Gloves Century Rally
PARTNERS & BROKERS