Highlights

[IQGROUP] YoY TTM Result on 2018-12-31 [#3]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 28-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 31-Dec-2018  [#3]
Profit Trend QoQ -     53.28%    YoY -     -115.75%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 146,804 166,138 202,524 177,813 192,163 171,966 138,936 0.92%
  YoY % -11.64% -17.97% 13.90% -7.47% 11.74% 23.77% -
  Horiz. % 105.66% 119.58% 145.77% 127.98% 138.31% 123.77% 100.00%
PBT -1,432 6,019 34,100 24,711 23,848 15,458 4,140 -
  YoY % -123.79% -82.35% 38.00% 3.62% 54.28% 273.38% -
  Horiz. % -34.59% 145.39% 823.67% 596.88% 576.04% 373.38% 100.00%
Tax 248 1,499 -7,485 -6,451 -5,066 -3,935 -1,497 -
  YoY % -83.46% 120.03% -16.03% -27.34% -28.74% -162.86% -
  Horiz. % -16.57% -100.13% 500.00% 430.93% 338.41% 262.86% 100.00%
NP -1,184 7,518 26,615 18,260 18,782 11,523 2,643 -
  YoY % -115.75% -71.75% 45.76% -2.78% 63.00% 335.98% -
  Horiz. % -44.80% 284.45% 1,007.00% 690.88% 710.63% 435.98% 100.00%
NP to SH -1,184 7,518 26,958 18,273 19,329 11,523 2,643 -
  YoY % -115.75% -72.11% 47.53% -5.46% 67.74% 335.98% -
  Horiz. % -44.80% 284.45% 1,019.98% 691.37% 731.33% 435.98% 100.00%
Tax Rate - % -24.90 % 21.95 % 26.11 % 21.24 % 25.46 % 36.16 % -
  YoY % 0.00% -213.44% -15.93% 22.93% -16.58% -29.59% -
  Horiz. % 0.00% -68.86% 60.70% 72.21% 58.74% 70.41% 100.00%
Total Cost 147,988 158,620 175,909 159,553 173,381 160,443 136,293 1.38%
  YoY % -6.70% -9.83% 10.25% -7.98% 8.06% 17.72% -
  Horiz. % 108.58% 116.38% 129.07% 117.07% 127.21% 117.72% 100.00%
Net Worth 141,725 153,168 159,330 139,462 118,792 96,997 84,149 9.07%
  YoY % -7.47% -3.87% 14.25% 17.40% 22.47% 15.27% -
  Horiz. % 168.42% 182.02% 189.34% 165.73% 141.17% 115.27% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 44 96 96 69 34 0 0 -
  YoY % -54.55% 0.08% 38.73% 104.60% 0.00% 0.00% -
  Horiz. % 129.12% 284.06% 283.83% 204.60% 100.00% - -
Div Payout % - % 1.29 % 0.36 % 0.38 % 0.18 % - % - % -
  YoY % 0.00% 258.33% -5.26% 111.11% 0.00% 0.00% -
  Horiz. % 0.00% 716.67% 200.00% 211.11% 100.00% - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 141,725 153,168 159,330 139,462 118,792 96,997 84,149 9.07%
  YoY % -7.47% -3.87% 14.25% 17.40% 22.47% 15.27% -
  Horiz. % 168.42% 182.02% 189.34% 165.73% 141.17% 115.27% 100.00%
NOSH 88,028 88,028 88,028 87,712 86,081 85,085 84,999 0.58%
  YoY % 0.00% 0.00% 0.36% 1.89% 1.17% 0.10% -
  Horiz. % 103.56% 103.56% 103.56% 103.19% 101.27% 100.10% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -0.81 % 4.53 % 13.14 % 10.27 % 9.77 % 6.70 % 1.90 % -
  YoY % -117.88% -65.53% 27.95% 5.12% 45.82% 252.63% -
  Horiz. % -42.63% 238.42% 691.58% 540.53% 514.21% 352.63% 100.00%
ROE -0.84 % 4.91 % 16.92 % 13.10 % 16.27 % 11.88 % 3.14 % -
  YoY % -117.11% -70.98% 29.16% -19.48% 36.95% 278.34% -
  Horiz. % -26.75% 156.37% 538.85% 417.20% 518.15% 378.34% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 166.77 188.73 230.07 202.72 223.23 202.11 163.45 0.34%
  YoY % -11.64% -17.97% 13.49% -9.19% 10.45% 23.65% -
  Horiz. % 102.03% 115.47% 140.76% 124.03% 136.57% 123.65% 100.00%
EPS -1.35 8.54 30.62 20.83 22.45 13.54 3.11 -
  YoY % -115.81% -72.11% 47.00% -7.22% 65.81% 335.37% -
  Horiz. % -43.41% 274.60% 984.57% 669.77% 721.86% 435.37% 100.00%
DPS 0.05 0.11 0.11 0.08 0.04 0.00 0.00 -
  YoY % -54.55% 0.00% 37.50% 100.00% 0.00% 0.00% -
  Horiz. % 125.00% 275.00% 275.00% 200.00% 100.00% - -
NAPS 1.6100 1.7400 1.8100 1.5900 1.3800 1.1400 0.9900 8.44%
  YoY % -7.47% -3.87% 13.84% 15.22% 21.05% 15.15% -
  Horiz. % 162.63% 175.76% 182.83% 160.61% 139.39% 115.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 166.77 188.73 230.07 202.00 218.30 195.35 157.83 0.92%
  YoY % -11.64% -17.97% 13.90% -7.47% 11.75% 23.77% -
  Horiz. % 105.66% 119.58% 145.77% 127.99% 138.31% 123.77% 100.00%
EPS -1.35 8.54 30.62 20.76 21.96 13.09 3.00 -
  YoY % -115.81% -72.11% 47.50% -5.46% 67.76% 336.33% -
  Horiz. % -45.00% 284.67% 1,020.67% 692.00% 732.00% 436.33% 100.00%
DPS 0.05 0.11 0.11 0.08 0.04 0.00 0.00 -
  YoY % -54.55% 0.00% 37.50% 100.00% 0.00% 0.00% -
  Horiz. % 125.00% 275.00% 275.00% 200.00% 100.00% - -
NAPS 1.6100 1.7400 1.8100 1.5843 1.3495 1.1019 0.9559 9.07%
  YoY % -7.47% -3.87% 14.25% 17.40% 22.47% 15.27% -
  Horiz. % 168.43% 182.03% 189.35% 165.74% 141.18% 115.27% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 1.2400 1.9900 2.5500 2.0800 1.5900 0.8050 0.4500 -
P/RPS 0.74 1.05 1.11 1.03 0.71 0.40 0.28 17.57%
  YoY % -29.52% -5.41% 7.77% 45.07% 77.50% 42.86% -
  Horiz. % 264.29% 375.00% 396.43% 367.86% 253.57% 142.86% 100.00%
P/EPS -92.19 23.30 8.33 9.98 7.08 5.94 14.47 -
  YoY % -495.67% 179.71% -16.53% 40.96% 19.19% -58.95% -
  Horiz. % -637.11% 161.02% 57.57% 68.97% 48.93% 41.05% 100.00%
EY -1.08 4.29 12.01 10.02 14.12 16.82 6.91 -
  YoY % -125.17% -64.28% 19.86% -29.04% -16.05% 143.42% -
  Horiz. % -15.63% 62.08% 173.81% 145.01% 204.34% 243.42% 100.00%
DY 0.04 0.06 0.04 0.04 0.03 0.00 0.00 -
  YoY % -33.33% 50.00% 0.00% 33.33% 0.00% 0.00% -
  Horiz. % 133.33% 200.00% 133.33% 133.33% 100.00% - -
P/NAPS 0.77 1.14 1.41 1.31 1.15 0.71 0.45 9.36%
  YoY % -32.46% -19.15% 7.63% 13.91% 61.97% 57.78% -
  Horiz. % 171.11% 253.33% 313.33% 291.11% 255.56% 157.78% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 27/02/18 27/02/17 25/02/16 25/02/15 24/02/14 25/02/13 -
Price 1.2300 1.7800 2.9400 2.0100 2.3400 1.4700 0.3700 -
P/RPS 0.74 0.94 1.28 0.99 1.05 0.73 0.23 21.49%
  YoY % -21.28% -26.56% 29.29% -5.71% 43.84% 217.39% -
  Horiz. % 321.74% 408.70% 556.52% 430.43% 456.52% 317.39% 100.00%
P/EPS -91.45 20.84 9.60 9.65 10.42 10.85 11.90 -
  YoY % -538.82% 117.08% -0.52% -7.39% -3.96% -8.82% -
  Horiz. % -768.49% 175.13% 80.67% 81.09% 87.56% 91.18% 100.00%
EY -1.09 4.80 10.42 10.36 9.60 9.21 8.40 -
  YoY % -122.71% -53.93% 0.58% 7.92% 4.23% 9.64% -
  Horiz. % -12.98% 57.14% 124.05% 123.33% 114.29% 109.64% 100.00%
DY 0.04 0.06 0.04 0.04 0.02 0.00 0.00 -
  YoY % -33.33% 50.00% 0.00% 100.00% 0.00% 0.00% -
  Horiz. % 200.00% 300.00% 200.00% 200.00% 100.00% - -
P/NAPS 0.76 1.02 1.62 1.26 1.70 1.29 0.37 12.74%
  YoY % -25.49% -37.04% 28.57% -25.88% 31.78% 248.65% -
  Horiz. % 205.41% 275.68% 437.84% 340.54% 459.46% 348.65% 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