Highlights

[IQGROUP] YoY TTM Result on 2012-12-31 [#3]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 25-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 31-Dec-2012  [#3]
Profit Trend QoQ -     45.38%    YoY -     206.44%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 177,813 192,163 171,966 138,936 143,120 142,060 139,232 4.16%
  YoY % -7.47% 11.74% 23.77% -2.92% 0.75% 2.03% -
  Horiz. % 127.71% 138.02% 123.51% 99.79% 102.79% 102.03% 100.00%
PBT 24,711 23,848 15,458 4,140 -2,164 -21,510 1,439 60.59%
  YoY % 3.62% 54.28% 273.38% 291.31% 89.94% -1,594.79% -
  Horiz. % 1,717.23% 1,657.26% 1,074.22% 287.70% -150.38% -1,494.79% 100.00%
Tax -6,451 -5,066 -3,935 -1,497 -319 503 -106 98.27%
  YoY % -27.34% -28.74% -162.86% -369.28% -163.42% 574.53% -
  Horiz. % 6,085.85% 4,779.25% 3,712.26% 1,412.26% 300.94% -474.53% 100.00%
NP 18,260 18,782 11,523 2,643 -2,483 -21,007 1,333 54.65%
  YoY % -2.78% 63.00% 335.98% 206.44% 88.18% -1,675.92% -
  Horiz. % 1,369.84% 1,409.00% 864.44% 198.27% -186.27% -1,575.92% 100.00%
NP to SH 18,273 19,329 11,523 2,643 -2,483 -21,007 1,333 54.67%
  YoY % -5.46% 67.74% 335.98% 206.44% 88.18% -1,675.92% -
  Horiz. % 1,370.82% 1,450.04% 864.44% 198.27% -186.27% -1,575.92% 100.00%
Tax Rate 26.11 % 21.24 % 25.46 % 36.16 % - % - % 7.37 % 23.46%
  YoY % 22.93% -16.58% -29.59% 0.00% 0.00% 0.00% -
  Horiz. % 354.27% 288.20% 345.45% 490.64% 0.00% 0.00% 100.00%
Total Cost 159,553 173,381 160,443 136,293 145,603 163,067 137,899 2.46%
  YoY % -7.98% 8.06% 17.72% -6.39% -10.71% 18.25% -
  Horiz. % 115.70% 125.73% 116.35% 98.84% 105.59% 118.25% 100.00%
Net Worth 139,462 118,792 96,997 84,149 85,849 89,140 111,535 3.79%
  YoY % 17.40% 22.47% 15.27% -1.98% -3.69% -20.08% -
  Horiz. % 125.04% 106.51% 86.97% 75.45% 76.97% 79.92% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 69 34 0 0 0 0 0 -
  YoY % 104.60% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 204.60% 100.00% - - - - -
Div Payout % 0.38 % 0.18 % - % - % - % - % - % -
  YoY % 111.11% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 211.11% 100.00% - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 139,462 118,792 96,997 84,149 85,849 89,140 111,535 3.79%
  YoY % 17.40% 22.47% 15.27% -1.98% -3.69% -20.08% -
  Horiz. % 125.04% 106.51% 86.97% 75.45% 76.97% 79.92% 100.00%
NOSH 87,712 86,081 85,085 84,999 85,000 84,895 85,141 0.50%
  YoY % 1.89% 1.17% 0.10% -0.00% 0.12% -0.29% -
  Horiz. % 103.02% 101.10% 99.93% 99.83% 99.83% 99.71% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 10.27 % 9.77 % 6.70 % 1.90 % -1.73 % -14.79 % 0.96 % 48.41%
  YoY % 5.12% 45.82% 252.63% 209.83% 88.30% -1,640.62% -
  Horiz. % 1,069.79% 1,017.71% 697.92% 197.92% -180.21% -1,540.62% 100.00%
ROE 13.10 % 16.27 % 11.88 % 3.14 % -2.89 % -23.57 % 1.20 % 48.91%
  YoY % -19.48% 36.95% 278.34% 208.65% 87.74% -2,064.17% -
  Horiz. % 1,091.67% 1,355.83% 990.00% 261.67% -240.83% -1,964.17% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 202.72 223.23 202.11 163.45 168.38 167.33 163.53 3.64%
  YoY % -9.19% 10.45% 23.65% -2.93% 0.63% 2.32% -
  Horiz. % 123.97% 136.51% 123.59% 99.95% 102.97% 102.32% 100.00%
EPS 20.83 22.45 13.54 3.11 -2.92 -24.74 1.57 53.83%
  YoY % -7.22% 65.81% 335.37% 206.51% 88.20% -1,675.80% -
  Horiz. % 1,326.75% 1,429.94% 862.42% 198.09% -185.99% -1,575.80% 100.00%
DPS 0.08 0.04 0.00 0.00 0.00 0.00 0.00 -
  YoY % 100.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 100.00% - - - - -
NAPS 1.5900 1.3800 1.1400 0.9900 1.0100 1.0500 1.3100 3.28%
  YoY % 15.22% 21.05% 15.15% -1.98% -3.81% -19.85% -
  Horiz. % 121.37% 105.34% 87.02% 75.57% 77.10% 80.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 202.00 218.30 195.35 157.83 162.58 161.38 158.17 4.16%
  YoY % -7.47% 11.75% 23.77% -2.92% 0.74% 2.03% -
  Horiz. % 127.71% 138.02% 123.51% 99.79% 102.79% 102.03% 100.00%
EPS 20.76 21.96 13.09 3.00 -2.82 -23.86 1.51 54.75%
  YoY % -5.46% 67.76% 336.33% 206.38% 88.18% -1,680.13% -
  Horiz. % 1,374.83% 1,454.30% 866.89% 198.68% -186.75% -1,580.13% 100.00%
DPS 0.08 0.04 0.00 0.00 0.00 0.00 0.00 -
  YoY % 100.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 100.00% - - - - -
NAPS 1.5843 1.3495 1.1019 0.9559 0.9753 1.0126 1.2670 3.79%
  YoY % 17.40% 22.47% 15.27% -1.99% -3.68% -20.08% -
  Horiz. % 125.04% 106.51% 86.97% 75.45% 76.98% 79.92% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 2.0800 1.5900 0.8050 0.4500 0.3300 0.3600 0.8000 -
P/RPS 1.03 0.71 0.40 0.28 0.20 0.22 0.49 13.17%
  YoY % 45.07% 77.50% 42.86% 40.00% -9.09% -55.10% -
  Horiz. % 210.20% 144.90% 81.63% 57.14% 40.82% 44.90% 100.00%
P/EPS 9.98 7.08 5.94 14.47 -11.30 -1.45 51.10 -23.82%
  YoY % 40.96% 19.19% -58.95% 228.05% -679.31% -102.84% -
  Horiz. % 19.53% 13.86% 11.62% 28.32% -22.11% -2.84% 100.00%
EY 10.02 14.12 16.82 6.91 -8.85 -68.73 1.96 31.23%
  YoY % -29.04% -16.05% 143.42% 178.08% 87.12% -3,606.63% -
  Horiz. % 511.22% 720.41% 858.16% 352.55% -451.53% -3,506.63% 100.00%
DY 0.04 0.03 0.00 0.00 0.00 0.00 0.00 -
  YoY % 33.33% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 133.33% 100.00% - - - - -
P/NAPS 1.31 1.15 0.71 0.45 0.33 0.34 0.61 13.58%
  YoY % 13.91% 61.97% 57.78% 36.36% -2.94% -44.26% -
  Horiz. % 214.75% 188.52% 116.39% 73.77% 54.10% 55.74% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 25/02/15 24/02/14 25/02/13 27/02/12 24/02/11 25/02/10 -
Price 2.0100 2.3400 1.4700 0.3700 0.2900 0.3800 0.5100 -
P/RPS 0.99 1.05 0.73 0.23 0.17 0.23 0.31 21.34%
  YoY % -5.71% 43.84% 217.39% 35.29% -26.09% -25.81% -
  Horiz. % 319.35% 338.71% 235.48% 74.19% 54.84% 74.19% 100.00%
P/EPS 9.65 10.42 10.85 11.90 -9.93 -1.54 32.57 -18.34%
  YoY % -7.39% -3.96% -8.82% 219.84% -544.81% -104.73% -
  Horiz. % 29.63% 31.99% 33.31% 36.54% -30.49% -4.73% 100.00%
EY 10.36 9.60 9.21 8.40 -10.07 -65.12 3.07 22.46%
  YoY % 7.92% 4.23% 9.64% 183.42% 84.54% -2,221.17% -
  Horiz. % 337.46% 312.70% 300.00% 273.62% -328.01% -2,121.17% 100.00%
DY 0.04 0.02 0.00 0.00 0.00 0.00 0.00 -
  YoY % 100.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 100.00% - - - - -
P/NAPS 1.26 1.70 1.29 0.37 0.29 0.36 0.39 21.58%
  YoY % -25.88% 31.78% 248.65% 27.59% -19.44% -7.69% -
  Horiz. % 323.08% 435.90% 330.77% 94.87% 74.36% 92.31% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

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!
PARTNERS & BROKERS