Highlights

[IQGROUP] YoY TTM Result on 2013-12-31 [#3]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 24-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 31-Dec-2013  [#3]
Profit Trend QoQ -     31.83%    YoY -     335.98%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 202,524 177,813 192,163 171,966 138,936 143,120 142,060 6.08%
  YoY % 13.90% -7.47% 11.74% 23.77% -2.92% 0.75% -
  Horiz. % 142.56% 125.17% 135.27% 121.05% 97.80% 100.75% 100.00%
PBT 34,100 24,711 23,848 15,458 4,140 -2,164 -21,510 -
  YoY % 38.00% 3.62% 54.28% 273.38% 291.31% 89.94% -
  Horiz. % -158.53% -114.88% -110.87% -71.86% -19.25% 10.06% 100.00%
Tax -7,485 -6,451 -5,066 -3,935 -1,497 -319 503 -
  YoY % -16.03% -27.34% -28.74% -162.86% -369.28% -163.42% -
  Horiz. % -1,488.07% -1,282.50% -1,007.16% -782.31% -297.61% -63.42% 100.00%
NP 26,615 18,260 18,782 11,523 2,643 -2,483 -21,007 -
  YoY % 45.76% -2.78% 63.00% 335.98% 206.44% 88.18% -
  Horiz. % -126.70% -86.92% -89.41% -54.85% -12.58% 11.82% 100.00%
NP to SH 26,958 18,273 19,329 11,523 2,643 -2,483 -21,007 -
  YoY % 47.53% -5.46% 67.74% 335.98% 206.44% 88.18% -
  Horiz. % -128.33% -86.99% -92.01% -54.85% -12.58% 11.82% 100.00%
Tax Rate 21.95 % 26.11 % 21.24 % 25.46 % 36.16 % - % - % -
  YoY % -15.93% 22.93% -16.58% -29.59% 0.00% 0.00% -
  Horiz. % 60.70% 72.21% 58.74% 70.41% 100.00% - -
Total Cost 175,909 159,553 173,381 160,443 136,293 145,603 163,067 1.27%
  YoY % 10.25% -7.98% 8.06% 17.72% -6.39% -10.71% -
  Horiz. % 107.88% 97.85% 106.33% 98.39% 83.58% 89.29% 100.00%
Net Worth 159,330 139,462 118,792 96,997 84,149 85,849 89,140 10.15%
  YoY % 14.25% 17.40% 22.47% 15.27% -1.98% -3.69% -
  Horiz. % 178.74% 156.45% 133.26% 108.81% 94.40% 96.31% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 96 69 34 0 0 0 0 -
  YoY % 38.73% 104.60% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 283.83% 204.60% 100.00% - - - -
Div Payout % 0.36 % 0.38 % 0.18 % - % - % - % - % -
  YoY % -5.26% 111.11% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 211.11% 100.00% - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 159,330 139,462 118,792 96,997 84,149 85,849 89,140 10.15%
  YoY % 14.25% 17.40% 22.47% 15.27% -1.98% -3.69% -
  Horiz. % 178.74% 156.45% 133.26% 108.81% 94.40% 96.31% 100.00%
NOSH 88,028 87,712 86,081 85,085 84,999 85,000 84,895 0.61%
  YoY % 0.36% 1.89% 1.17% 0.10% -0.00% 0.12% -
  Horiz. % 103.69% 103.32% 101.40% 100.22% 100.12% 100.12% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 13.14 % 10.27 % 9.77 % 6.70 % 1.90 % -1.73 % -14.79 % -
  YoY % 27.95% 5.12% 45.82% 252.63% 209.83% 88.30% -
  Horiz. % -88.84% -69.44% -66.06% -45.30% -12.85% 11.70% 100.00%
ROE 16.92 % 13.10 % 16.27 % 11.88 % 3.14 % -2.89 % -23.57 % -
  YoY % 29.16% -19.48% 36.95% 278.34% 208.65% 87.74% -
  Horiz. % -71.79% -55.58% -69.03% -50.40% -13.32% 12.26% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 230.07 202.72 223.23 202.11 163.45 168.38 167.33 5.45%
  YoY % 13.49% -9.19% 10.45% 23.65% -2.93% 0.63% -
  Horiz. % 137.49% 121.15% 133.41% 120.79% 97.68% 100.63% 100.00%
EPS 30.62 20.83 22.45 13.54 3.11 -2.92 -24.74 -
  YoY % 47.00% -7.22% 65.81% 335.37% 206.51% 88.20% -
  Horiz. % -123.77% -84.20% -90.74% -54.73% -12.57% 11.80% 100.00%
DPS 0.11 0.08 0.04 0.00 0.00 0.00 0.00 -
  YoY % 37.50% 100.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 275.00% 200.00% 100.00% - - - -
NAPS 1.8100 1.5900 1.3800 1.1400 0.9900 1.0100 1.0500 9.49%
  YoY % 13.84% 15.22% 21.05% 15.15% -1.98% -3.81% -
  Horiz. % 172.38% 151.43% 131.43% 108.57% 94.29% 96.19% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 230.07 202.00 218.30 195.35 157.83 162.58 161.38 6.08%
  YoY % 13.90% -7.47% 11.75% 23.77% -2.92% 0.74% -
  Horiz. % 142.56% 125.17% 135.27% 121.05% 97.80% 100.74% 100.00%
EPS 30.62 20.76 21.96 13.09 3.00 -2.82 -23.86 -
  YoY % 47.50% -5.46% 67.76% 336.33% 206.38% 88.18% -
  Horiz. % -128.33% -87.01% -92.04% -54.86% -12.57% 11.82% 100.00%
DPS 0.11 0.08 0.04 0.00 0.00 0.00 0.00 -
  YoY % 37.50% 100.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 275.00% 200.00% 100.00% - - - -
NAPS 1.8100 1.5843 1.3495 1.1019 0.9559 0.9753 1.0126 10.15%
  YoY % 14.25% 17.40% 22.47% 15.27% -1.99% -3.68% -
  Horiz. % 178.75% 156.46% 133.27% 108.82% 94.40% 96.32% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 2.5500 2.0800 1.5900 0.8050 0.4500 0.3300 0.3600 -
P/RPS 1.11 1.03 0.71 0.40 0.28 0.20 0.22 30.93%
  YoY % 7.77% 45.07% 77.50% 42.86% 40.00% -9.09% -
  Horiz. % 504.55% 468.18% 322.73% 181.82% 127.27% 90.91% 100.00%
P/EPS 8.33 9.98 7.08 5.94 14.47 -11.30 -1.45 -
  YoY % -16.53% 40.96% 19.19% -58.95% 228.05% -679.31% -
  Horiz. % -574.48% -688.28% -488.28% -409.66% -997.93% 779.31% 100.00%
EY 12.01 10.02 14.12 16.82 6.91 -8.85 -68.73 -
  YoY % 19.86% -29.04% -16.05% 143.42% 178.08% 87.12% -
  Horiz. % -17.47% -14.58% -20.54% -24.47% -10.05% 12.88% 100.00%
DY 0.04 0.04 0.03 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 33.33% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 133.33% 133.33% 100.00% - - - -
P/NAPS 1.41 1.31 1.15 0.71 0.45 0.33 0.34 26.73%
  YoY % 7.63% 13.91% 61.97% 57.78% 36.36% -2.94% -
  Horiz. % 414.71% 385.29% 338.24% 208.82% 132.35% 97.06% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 25/02/16 25/02/15 24/02/14 25/02/13 27/02/12 24/02/11 -
Price 2.9400 2.0100 2.3400 1.4700 0.3700 0.2900 0.3800 -
P/RPS 1.28 0.99 1.05 0.73 0.23 0.17 0.23 33.09%
  YoY % 29.29% -5.71% 43.84% 217.39% 35.29% -26.09% -
  Horiz. % 556.52% 430.43% 456.52% 317.39% 100.00% 73.91% 100.00%
P/EPS 9.60 9.65 10.42 10.85 11.90 -9.93 -1.54 -
  YoY % -0.52% -7.39% -3.96% -8.82% 219.84% -544.81% -
  Horiz. % -623.38% -626.62% -676.62% -704.55% -772.73% 644.81% 100.00%
EY 10.42 10.36 9.60 9.21 8.40 -10.07 -65.12 -
  YoY % 0.58% 7.92% 4.23% 9.64% 183.42% 84.54% -
  Horiz. % -16.00% -15.91% -14.74% -14.14% -12.90% 15.46% 100.00%
DY 0.04 0.04 0.02 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 100.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 200.00% 100.00% - - - -
P/NAPS 1.62 1.26 1.70 1.29 0.37 0.29 0.36 28.46%
  YoY % 28.57% -25.88% 31.78% 248.65% 27.59% -19.44% -
  Horiz. % 450.00% 350.00% 472.22% 358.33% 102.78% 80.56% 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.
 


 

407  295  534  763 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.01-0.005 
 SAPNRG 0.295-0.005 
 TIGER 0.075+0.015 
 ARMADA 0.53+0.005 
 HSI-H8F 0.25-0.085 
 FINTEC 0.08+0.01 
 AT 0.085+0.01 
 KNM 0.425-0.015 
 DGB 0.16+0.01 
 HSI-C7F 0.27+0.065 
Partners & Brokers