Highlights

[IQGROUP] YoY TTM Result on 2017-12-31 [#3]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 27-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 31-Dec-2017  [#3]
Profit Trend QoQ -     -55.63%    YoY -     -72.11%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 131,454 119,046 146,804 166,138 202,524 177,813 192,163 -6.13%
  YoY % 10.42% -18.91% -11.64% -17.97% 13.90% -7.47% -
  Horiz. % 68.41% 61.95% 76.40% 86.46% 105.39% 92.53% 100.00%
PBT -3,274 -12,206 -1,432 6,019 34,100 24,711 23,848 -
  YoY % 73.18% -752.37% -123.79% -82.35% 38.00% 3.62% -
  Horiz. % -13.73% -51.18% -6.00% 25.24% 142.99% 103.62% 100.00%
Tax -592 -2,176 248 1,499 -7,485 -6,451 -5,066 -30.06%
  YoY % 72.79% -977.42% -83.46% 120.03% -16.03% -27.34% -
  Horiz. % 11.69% 42.95% -4.90% -29.59% 147.75% 127.34% 100.00%
NP -3,866 -14,382 -1,184 7,518 26,615 18,260 18,782 -
  YoY % 73.12% -1,114.70% -115.75% -71.75% 45.76% -2.78% -
  Horiz. % -20.58% -76.57% -6.30% 40.03% 141.70% 97.22% 100.00%
NP to SH -3,866 -14,382 -1,184 7,518 26,958 18,273 19,329 -
  YoY % 73.12% -1,114.70% -115.75% -72.11% 47.53% -5.46% -
  Horiz. % -20.00% -74.41% -6.13% 38.89% 139.47% 94.54% 100.00%
Tax Rate - % - % - % -24.90 % 21.95 % 26.11 % 21.24 % -
  YoY % 0.00% 0.00% 0.00% -213.44% -15.93% 22.93% -
  Horiz. % 0.00% 0.00% 0.00% -117.23% 103.34% 122.93% 100.00%
Total Cost 135,320 133,428 147,988 158,620 175,909 159,553 173,381 -4.04%
  YoY % 1.42% -9.84% -6.70% -9.83% 10.25% -7.98% -
  Horiz. % 78.05% 76.96% 85.35% 91.49% 101.46% 92.02% 100.00%
Net Worth 125,880 126,760 141,725 153,168 159,330 139,462 118,792 0.97%
  YoY % -0.69% -10.56% -7.47% -3.87% 14.25% 17.40% -
  Horiz. % 105.97% 106.71% 119.30% 128.94% 134.12% 117.40% 100.00%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 0 0 44 96 96 69 34 -
  YoY % 0.00% 0.00% -54.55% 0.08% 38.73% 104.60% -
  Horiz. % 0.00% 0.00% 129.12% 284.06% 283.83% 204.60% 100.00%
Div Payout % - % - % - % 1.29 % 0.36 % 0.38 % 0.18 % -
  YoY % 0.00% 0.00% 0.00% 258.33% -5.26% 111.11% -
  Horiz. % 0.00% 0.00% 0.00% 716.67% 200.00% 211.11% 100.00%
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 125,880 126,760 141,725 153,168 159,330 139,462 118,792 0.97%
  YoY % -0.69% -10.56% -7.47% -3.87% 14.25% 17.40% -
  Horiz. % 105.97% 106.71% 119.30% 128.94% 134.12% 117.40% 100.00%
NOSH 88,028 88,028 88,028 88,028 88,028 87,712 86,081 0.37%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.36% 1.89% -
  Horiz. % 102.26% 102.26% 102.26% 102.26% 102.26% 101.89% 100.00%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin -2.94 % -12.08 % -0.81 % 4.53 % 13.14 % 10.27 % 9.77 % -
  YoY % 75.66% -1,391.36% -117.88% -65.53% 27.95% 5.12% -
  Horiz. % -30.09% -123.64% -8.29% 46.37% 134.49% 105.12% 100.00%
ROE -3.07 % -11.35 % -0.84 % 4.91 % 16.92 % 13.10 % 16.27 % -
  YoY % 72.95% -1,251.19% -117.11% -70.98% 29.16% -19.48% -
  Horiz. % -18.87% -69.76% -5.16% 30.18% 104.00% 80.52% 100.00%
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 149.33 135.24 166.77 188.73 230.07 202.72 223.23 -6.48%
  YoY % 10.42% -18.91% -11.64% -17.97% 13.49% -9.19% -
  Horiz. % 66.90% 60.58% 74.71% 84.55% 103.06% 90.81% 100.00%
EPS -4.39 -16.34 -1.35 8.54 30.62 20.83 22.45 -
  YoY % 73.13% -1,110.37% -115.81% -72.11% 47.00% -7.22% -
  Horiz. % -19.55% -72.78% -6.01% 38.04% 136.39% 92.78% 100.00%
DPS 0.00 0.00 0.05 0.11 0.11 0.08 0.04 -
  YoY % 0.00% 0.00% -54.55% 0.00% 37.50% 100.00% -
  Horiz. % 0.00% 0.00% 125.00% 275.00% 275.00% 200.00% 100.00%
NAPS 1.4300 1.4400 1.6100 1.7400 1.8100 1.5900 1.3800 0.59%
  YoY % -0.69% -10.56% -7.47% -3.87% 13.84% 15.22% -
  Horiz. % 103.62% 104.35% 116.67% 126.09% 131.16% 115.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 149.33 135.24 166.77 188.73 230.07 202.00 218.30 -6.13%
  YoY % 10.42% -18.91% -11.64% -17.97% 13.90% -7.47% -
  Horiz. % 68.41% 61.95% 76.39% 86.45% 105.39% 92.53% 100.00%
EPS -4.39 -16.34 -1.35 8.54 30.62 20.76 21.96 -
  YoY % 73.13% -1,110.37% -115.81% -72.11% 47.50% -5.46% -
  Horiz. % -19.99% -74.41% -6.15% 38.89% 139.44% 94.54% 100.00%
DPS 0.00 0.00 0.05 0.11 0.11 0.08 0.04 -
  YoY % 0.00% 0.00% -54.55% 0.00% 37.50% 100.00% -
  Horiz. % 0.00% 0.00% 125.00% 275.00% 275.00% 200.00% 100.00%
NAPS 1.4300 1.4400 1.6100 1.7400 1.8100 1.5843 1.3495 0.97%
  YoY % -0.69% -10.56% -7.47% -3.87% 14.25% 17.40% -
  Horiz. % 105.97% 106.71% 119.30% 128.94% 134.12% 117.40% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.9600 0.7600 1.2400 1.9900 2.5500 2.0800 1.5900 -
P/RPS 0.64 0.56 0.74 1.05 1.11 1.03 0.71 -1.71%
  YoY % 14.29% -24.32% -29.52% -5.41% 7.77% 45.07% -
  Horiz. % 90.14% 78.87% 104.23% 147.89% 156.34% 145.07% 100.00%
P/EPS -21.86 -4.65 -92.19 23.30 8.33 9.98 7.08 -
  YoY % -370.11% 94.96% -495.67% 179.71% -16.53% 40.96% -
  Horiz. % -308.76% -65.68% -1,302.12% 329.10% 117.66% 140.96% 100.00%
EY -4.57 -21.50 -1.08 4.29 12.01 10.02 14.12 -
  YoY % 78.74% -1,890.74% -125.17% -64.28% 19.86% -29.04% -
  Horiz. % -32.37% -152.27% -7.65% 30.38% 85.06% 70.96% 100.00%
DY 0.00 0.00 0.04 0.06 0.04 0.04 0.03 -
  YoY % 0.00% 0.00% -33.33% 50.00% 0.00% 33.33% -
  Horiz. % 0.00% 0.00% 133.33% 200.00% 133.33% 133.33% 100.00%
P/NAPS 0.67 0.53 0.77 1.14 1.41 1.31 1.15 -8.60%
  YoY % 26.42% -31.17% -32.46% -19.15% 7.63% 13.91% -
  Horiz. % 58.26% 46.09% 66.96% 99.13% 122.61% 113.91% 100.00%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 25/02/21 27/02/20 28/02/19 27/02/18 27/02/17 25/02/16 25/02/15 -
Price 1.0700 0.6300 1.2300 1.7800 2.9400 2.0100 2.3400 -
P/RPS 0.72 0.47 0.74 0.94 1.28 0.99 1.05 -6.09%
  YoY % 53.19% -36.49% -21.28% -26.56% 29.29% -5.71% -
  Horiz. % 68.57% 44.76% 70.48% 89.52% 121.90% 94.29% 100.00%
P/EPS -24.36 -3.86 -91.45 20.84 9.60 9.65 10.42 -
  YoY % -531.09% 95.78% -538.82% 117.08% -0.52% -7.39% -
  Horiz. % -233.78% -37.04% -877.64% 200.00% 92.13% 92.61% 100.00%
EY -4.10 -25.93 -1.09 4.80 10.42 10.36 9.60 -
  YoY % 84.19% -2,278.90% -122.71% -53.93% 0.58% 7.92% -
  Horiz. % -42.71% -270.10% -11.35% 50.00% 108.54% 107.92% 100.00%
DY 0.00 0.00 0.04 0.06 0.04 0.04 0.02 -
  YoY % 0.00% 0.00% -33.33% 50.00% 0.00% 100.00% -
  Horiz. % 0.00% 0.00% 200.00% 300.00% 200.00% 200.00% 100.00%
P/NAPS 0.75 0.44 0.76 1.02 1.62 1.26 1.70 -12.74%
  YoY % 70.45% -42.11% -25.49% -37.04% 28.57% -25.88% -
  Horiz. % 44.12% 25.88% 44.71% 60.00% 95.29% 74.12% 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.
 


TOP ARTICLES

1. Rich Malaysians must do their bit: Follow China's example - Koon Yew Yin Koon Yew Yin's Blog
2. RECORD-HIGH EXPORTS GIVE INDONESIA MUCH-NEEDED BOOST FOR GROWTH (And these 7 Palm Oil Stocks will benefit, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Technology : AIMFLEX , DNEX , INARI , UNISEM , VITROX 5G TECH MANUFACTURING
4. CBP解禁,顶级何去何从?/黄詝瀚 特雷观点 • Tradeview
5. Gloves - Talks on Windfall Tax Returns HLBank Research Highlights
6. Japanese doctor who lived to 105—his spartan diet, views on retirement, and other rare longevity tips THE INVESTMENT APPROACH OF CALVIN TAN
7. Kelington Group - Bonanza! And More to Come Kenanga Research & Investment
8. Kelington Group Bhd - Exceeding expectations with record win M+ Online Research Articles
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

452  498  551  764 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.265+0.005 
 FINTEC 0.0250.00 
 DNEX 0.80+0.04 
 EMICO 0.665+0.14 
 AT 0.06-0.005 
 PASUKGB-WA 0.0150.00 
 KTG 0.140.00 
 PASUKGB 0.1150.00 
 YB-LA 0.0750.00 
 TFP 0.225+0.005 
PARTNERS & BROKERS