Highlights

[IQGROUP] YoY TTM Result on 2019-12-31 [#3]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 27-Feb-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2020
Quarter 31-Dec-2019  [#3]
Profit Trend QoQ -     -106.25%    YoY -     -1,114.70%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 119,046 146,804 166,138 202,524 177,813 192,163 171,966 -5.94%
  YoY % -18.91% -11.64% -17.97% 13.90% -7.47% 11.74% -
  Horiz. % 69.23% 85.37% 96.61% 117.77% 103.40% 111.74% 100.00%
PBT -12,206 -1,432 6,019 34,100 24,711 23,848 15,458 -
  YoY % -752.37% -123.79% -82.35% 38.00% 3.62% 54.28% -
  Horiz. % -78.96% -9.26% 38.94% 220.60% 159.86% 154.28% 100.00%
Tax -2,176 248 1,499 -7,485 -6,451 -5,066 -3,935 -9.40%
  YoY % -977.42% -83.46% 120.03% -16.03% -27.34% -28.74% -
  Horiz. % 55.30% -6.30% -38.09% 190.22% 163.94% 128.74% 100.00%
NP -14,382 -1,184 7,518 26,615 18,260 18,782 11,523 -
  YoY % -1,114.70% -115.75% -71.75% 45.76% -2.78% 63.00% -
  Horiz. % -124.81% -10.28% 65.24% 230.97% 158.47% 163.00% 100.00%
NP to SH -14,382 -1,184 7,518 26,958 18,273 19,329 11,523 -
  YoY % -1,114.70% -115.75% -72.11% 47.53% -5.46% 67.74% -
  Horiz. % -124.81% -10.28% 65.24% 233.95% 158.58% 167.74% 100.00%
Tax Rate - % - % -24.90 % 21.95 % 26.11 % 21.24 % 25.46 % -
  YoY % 0.00% 0.00% -213.44% -15.93% 22.93% -16.58% -
  Horiz. % 0.00% 0.00% -97.80% 86.21% 102.55% 83.42% 100.00%
Total Cost 133,428 147,988 158,620 175,909 159,553 173,381 160,443 -3.02%
  YoY % -9.84% -6.70% -9.83% 10.25% -7.98% 8.06% -
  Horiz. % 83.16% 92.24% 98.86% 109.64% 99.45% 108.06% 100.00%
Net Worth 126,760 141,725 153,168 159,330 139,462 118,792 96,997 4.56%
  YoY % -10.56% -7.47% -3.87% 14.25% 17.40% 22.47% -
  Horiz. % 130.68% 146.11% 157.91% 164.26% 143.78% 122.47% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 0 44 96 96 69 34 0 -
  YoY % 0.00% -54.55% 0.08% 38.73% 104.60% 0.00% -
  Horiz. % 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% 258.33% -5.26% 111.11% 0.00% -
  Horiz. % 0.00% 0.00% 716.67% 200.00% 211.11% 100.00% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 126,760 141,725 153,168 159,330 139,462 118,792 96,997 4.56%
  YoY % -10.56% -7.47% -3.87% 14.25% 17.40% 22.47% -
  Horiz. % 130.68% 146.11% 157.91% 164.26% 143.78% 122.47% 100.00%
NOSH 88,028 88,028 88,028 88,028 87,712 86,081 85,085 0.57%
  YoY % 0.00% 0.00% 0.00% 0.36% 1.89% 1.17% -
  Horiz. % 103.46% 103.46% 103.46% 103.46% 103.09% 101.17% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin -12.08 % -0.81 % 4.53 % 13.14 % 10.27 % 9.77 % 6.70 % -
  YoY % -1,391.36% -117.88% -65.53% 27.95% 5.12% 45.82% -
  Horiz. % -180.30% -12.09% 67.61% 196.12% 153.28% 145.82% 100.00%
ROE -11.35 % -0.84 % 4.91 % 16.92 % 13.10 % 16.27 % 11.88 % -
  YoY % -1,251.19% -117.11% -70.98% 29.16% -19.48% 36.95% -
  Horiz. % -95.54% -7.07% 41.33% 142.42% 110.27% 136.95% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 135.24 166.77 188.73 230.07 202.72 223.23 202.11 -6.47%
  YoY % -18.91% -11.64% -17.97% 13.49% -9.19% 10.45% -
  Horiz. % 66.91% 82.51% 93.38% 113.83% 100.30% 110.45% 100.00%
EPS -16.34 -1.35 8.54 30.62 20.83 22.45 13.54 -
  YoY % -1,110.37% -115.81% -72.11% 47.00% -7.22% 65.81% -
  Horiz. % -120.68% -9.97% 63.07% 226.14% 153.84% 165.81% 100.00%
DPS 0.00 0.05 0.11 0.11 0.08 0.04 0.00 -
  YoY % 0.00% -54.55% 0.00% 37.50% 100.00% 0.00% -
  Horiz. % 0.00% 125.00% 275.00% 275.00% 200.00% 100.00% -
NAPS 1.4400 1.6100 1.7400 1.8100 1.5900 1.3800 1.1400 3.97%
  YoY % -10.56% -7.47% -3.87% 13.84% 15.22% 21.05% -
  Horiz. % 126.32% 141.23% 152.63% 158.77% 139.47% 121.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 135.24 166.77 188.73 230.07 202.00 218.30 195.35 -5.94%
  YoY % -18.91% -11.64% -17.97% 13.90% -7.47% 11.75% -
  Horiz. % 69.23% 85.37% 96.61% 117.77% 103.40% 111.75% 100.00%
EPS -16.34 -1.35 8.54 30.62 20.76 21.96 13.09 -
  YoY % -1,110.37% -115.81% -72.11% 47.50% -5.46% 67.76% -
  Horiz. % -124.83% -10.31% 65.24% 233.92% 158.59% 167.76% 100.00%
DPS 0.00 0.05 0.11 0.11 0.08 0.04 0.00 -
  YoY % 0.00% -54.55% 0.00% 37.50% 100.00% 0.00% -
  Horiz. % 0.00% 125.00% 275.00% 275.00% 200.00% 100.00% -
NAPS 1.4400 1.6100 1.7400 1.8100 1.5843 1.3495 1.1019 4.56%
  YoY % -10.56% -7.47% -3.87% 14.25% 17.40% 22.47% -
  Horiz. % 130.68% 146.11% 157.91% 164.26% 143.78% 122.47% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.7600 1.2400 1.9900 2.5500 2.0800 1.5900 0.8050 -
P/RPS 0.56 0.74 1.05 1.11 1.03 0.71 0.40 5.77%
  YoY % -24.32% -29.52% -5.41% 7.77% 45.07% 77.50% -
  Horiz. % 140.00% 185.00% 262.50% 277.50% 257.50% 177.50% 100.00%
P/EPS -4.65 -92.19 23.30 8.33 9.98 7.08 5.94 -
  YoY % 94.96% -495.67% 179.71% -16.53% 40.96% 19.19% -
  Horiz. % -78.28% -1,552.02% 392.26% 140.24% 168.01% 119.19% 100.00%
EY -21.50 -1.08 4.29 12.01 10.02 14.12 16.82 -
  YoY % -1,890.74% -125.17% -64.28% 19.86% -29.04% -16.05% -
  Horiz. % -127.82% -6.42% 25.51% 71.40% 59.57% 83.95% 100.00%
DY 0.00 0.04 0.06 0.04 0.04 0.03 0.00 -
  YoY % 0.00% -33.33% 50.00% 0.00% 33.33% 0.00% -
  Horiz. % 0.00% 133.33% 200.00% 133.33% 133.33% 100.00% -
P/NAPS 0.53 0.77 1.14 1.41 1.31 1.15 0.71 -4.75%
  YoY % -31.17% -32.46% -19.15% 7.63% 13.91% 61.97% -
  Horiz. % 74.65% 108.45% 160.56% 198.59% 184.51% 161.97% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 27/02/20 28/02/19 27/02/18 27/02/17 25/02/16 25/02/15 24/02/14 -
Price 0.6300 1.2300 1.7800 2.9400 2.0100 2.3400 1.4700 -
P/RPS 0.47 0.74 0.94 1.28 0.99 1.05 0.73 -7.07%
  YoY % -36.49% -21.28% -26.56% 29.29% -5.71% 43.84% -
  Horiz. % 64.38% 101.37% 128.77% 175.34% 135.62% 143.84% 100.00%
P/EPS -3.86 -91.45 20.84 9.60 9.65 10.42 10.85 -
  YoY % 95.78% -538.82% 117.08% -0.52% -7.39% -3.96% -
  Horiz. % -35.58% -842.86% 192.07% 88.48% 88.94% 96.04% 100.00%
EY -25.93 -1.09 4.80 10.42 10.36 9.60 9.21 -
  YoY % -2,278.90% -122.71% -53.93% 0.58% 7.92% 4.23% -
  Horiz. % -281.54% -11.83% 52.12% 113.14% 112.49% 104.23% 100.00%
DY 0.00 0.04 0.06 0.04 0.04 0.02 0.00 -
  YoY % 0.00% -33.33% 50.00% 0.00% 100.00% 0.00% -
  Horiz. % 0.00% 200.00% 300.00% 200.00% 200.00% 100.00% -
P/NAPS 0.44 0.76 1.02 1.62 1.26 1.70 1.29 -16.41%
  YoY % -42.11% -25.49% -37.04% 28.57% -25.88% 31.78% -
  Horiz. % 34.11% 58.91% 79.07% 125.58% 97.67% 131.78% 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
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

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