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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers