Highlights

[IQGROUP] YoY TTM Result on 2013-03-31 [#4]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 29-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 31-Mar-2013  [#4]
Profit Trend QoQ -     -76.39%    YoY -     -90.07%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 190,008 193,987 171,388 141,315 149,246 134,265 132,760 6.15%
  YoY % -2.05% 13.19% 21.28% -5.31% 11.16% 1.13% -
  Horiz. % 143.12% 146.12% 129.10% 106.44% 112.42% 101.13% 100.00%
PBT 27,861 27,292 12,727 2,960 7,064 -12,897 -11,977 -
  YoY % 2.08% 114.44% 329.97% -58.10% 154.77% -7.68% -
  Horiz. % -232.62% -227.87% -106.26% -24.71% -58.98% 107.68% 100.00%
Tax -7,232 -6,442 -1,764 -2,336 -779 -542 564 -
  YoY % -12.26% -265.19% 24.49% -199.87% -43.73% -196.10% -
  Horiz. % -1,282.27% -1,142.20% -312.77% -414.18% -138.12% -96.10% 100.00%
NP 20,629 20,850 10,963 624 6,285 -13,439 -11,413 -
  YoY % -1.06% 90.19% 1,656.89% -90.07% 146.77% -17.75% -
  Horiz. % -180.75% -182.69% -96.06% -5.47% -55.07% 117.75% 100.00%
NP to SH 20,856 20,995 11,216 624 6,285 -13,439 -11,413 -
  YoY % -0.66% 87.19% 1,697.44% -90.07% 146.77% -17.75% -
  Horiz. % -182.74% -183.96% -98.27% -5.47% -55.07% 117.75% 100.00%
Tax Rate 25.96 % 23.60 % 13.86 % 78.92 % 11.03 % - % - % -
  YoY % 10.00% 70.27% -82.44% 615.50% 0.00% 0.00% -
  Horiz. % 235.36% 213.96% 125.66% 715.50% 100.00% - -
Total Cost 169,379 173,137 160,425 140,691 142,961 147,704 144,173 2.72%
  YoY % -2.17% 7.92% 14.03% -1.59% -3.21% 2.45% -
  Horiz. % 117.48% 120.09% 111.27% 97.58% 99.16% 102.45% 100.00%
Net Worth 136,209 118,938 96,468 84,480 83,324 82,408 96,900 5.83%
  YoY % 14.52% 23.29% 14.19% 1.39% 1.11% -14.95% -
  Horiz. % 140.57% 122.74% 99.55% 87.18% 85.99% 85.05% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 87 68 0 0 0 0 0 -
  YoY % 27.51% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 127.51% 100.00% - - - - -
Div Payout % 0.42 % 0.33 % - % - % - % - % - % -
  YoY % 27.27% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 127.27% 100.00% - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 136,209 118,938 96,468 84,480 83,324 82,408 96,900 5.83%
  YoY % 14.52% 23.29% 14.19% 1.39% 1.11% -14.95% -
  Horiz. % 140.57% 122.74% 99.55% 87.18% 85.99% 85.05% 100.00%
NOSH 87,877 86,816 85,370 85,333 85,024 84,957 85,000 0.56%
  YoY % 1.22% 1.69% 0.04% 0.36% 0.08% -0.05% -
  Horiz. % 103.38% 102.14% 100.44% 100.39% 100.03% 99.95% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 10.86 % 10.75 % 6.40 % 0.44 % 4.21 % -10.01 % -8.60 % -
  YoY % 1.02% 67.97% 1,354.55% -89.55% 142.06% -16.40% -
  Horiz. % -126.28% -125.00% -74.42% -5.12% -48.95% 116.40% 100.00%
ROE 15.31 % 17.65 % 11.63 % 0.74 % 7.54 % -16.31 % -11.78 % -
  YoY % -13.26% 51.76% 1,471.62% -90.19% 146.23% -38.46% -
  Horiz. % -129.97% -149.83% -98.73% -6.28% -64.01% 138.46% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 216.22 223.45 200.76 165.60 175.53 158.04 156.19 5.56%
  YoY % -3.24% 11.30% 21.23% -5.66% 11.07% 1.18% -
  Horiz. % 138.43% 143.06% 128.54% 106.02% 112.38% 101.18% 100.00%
EPS 23.73 24.18 13.14 0.73 7.39 -15.82 -13.43 -
  YoY % -1.86% 84.02% 1,700.00% -90.12% 146.71% -17.80% -
  Horiz. % -176.69% -180.04% -97.84% -5.44% -55.03% 117.80% 100.00%
DPS 0.10 0.08 0.00 0.00 0.00 0.00 0.00 -
  YoY % 25.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 125.00% 100.00% - - - - -
NAPS 1.5500 1.3700 1.1300 0.9900 0.9800 0.9700 1.1400 5.25%
  YoY % 13.14% 21.24% 14.14% 1.02% 1.03% -14.91% -
  Horiz. % 135.96% 120.18% 99.12% 86.84% 85.96% 85.09% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 215.85 220.37 194.70 160.53 169.54 152.53 150.82 6.15%
  YoY % -2.05% 13.18% 21.29% -5.31% 11.15% 1.13% -
  Horiz. % 143.12% 146.11% 129.09% 106.44% 112.41% 101.13% 100.00%
EPS 23.69 23.85 12.74 0.71 7.14 -15.27 -12.97 -
  YoY % -0.67% 87.21% 1,694.37% -90.06% 146.76% -17.73% -
  Horiz. % -182.65% -183.89% -98.23% -5.47% -55.05% 117.73% 100.00%
DPS 0.10 0.08 0.00 0.00 0.00 0.00 0.00 -
  YoY % 25.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 125.00% 100.00% - - - - -
NAPS 1.5473 1.3511 1.0959 0.9597 0.9466 0.9362 1.1008 5.83%
  YoY % 14.52% 23.29% 14.19% 1.38% 1.11% -14.95% -
  Horiz. % 140.56% 122.74% 99.55% 87.18% 85.99% 85.05% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.9500 2.7000 1.3200 0.4100 0.3100 0.4000 0.5100 -
P/RPS 0.90 1.21 0.66 0.25 0.18 0.25 0.33 18.18%
  YoY % -25.62% 83.33% 164.00% 38.89% -28.00% -24.24% -
  Horiz. % 272.73% 366.67% 200.00% 75.76% 54.55% 75.76% 100.00%
P/EPS 8.22 11.16 10.05 56.07 4.19 -2.53 -3.80 -
  YoY % -26.34% 11.04% -82.08% 1,238.19% 265.61% 33.42% -
  Horiz. % -216.32% -293.68% -264.47% -1,475.53% -110.26% 66.58% 100.00%
EY 12.17 8.96 9.95 1.78 23.85 -39.55 -26.33 -
  YoY % 35.83% -9.95% 458.99% -92.54% 160.30% -50.21% -
  Horiz. % -46.22% -34.03% -37.79% -6.76% -90.58% 150.21% 100.00%
DY 0.05 0.03 0.00 0.00 0.00 0.00 0.00 -
  YoY % 66.67% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 166.67% 100.00% - - - - -
P/NAPS 1.26 1.97 1.17 0.41 0.32 0.41 0.45 18.70%
  YoY % -36.04% 68.38% 185.37% 28.13% -21.95% -8.89% -
  Horiz. % 280.00% 437.78% 260.00% 91.11% 71.11% 91.11% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 27/05/16 28/05/15 29/05/14 29/05/13 28/05/12 30/05/11 08/07/10 -
Price 1.9000 2.7600 1.2800 0.3100 0.3000 0.3800 0.3800 -
P/RPS 0.88 1.24 0.64 0.19 0.17 0.24 0.24 24.15%
  YoY % -29.03% 93.75% 236.84% 11.76% -29.17% 0.00% -
  Horiz. % 366.67% 516.67% 266.67% 79.17% 70.83% 100.00% 100.00%
P/EPS 8.01 11.41 9.74 42.39 4.06 -2.40 -2.83 -
  YoY % -29.80% 17.15% -77.02% 944.09% 269.17% 15.19% -
  Horiz. % -283.04% -403.18% -344.17% -1,497.88% -143.46% 84.81% 100.00%
EY 12.49 8.76 10.26 2.36 24.64 -41.63 -35.33 -
  YoY % 42.58% -14.62% 334.75% -90.42% 159.19% -17.83% -
  Horiz. % -35.35% -24.79% -29.04% -6.68% -69.74% 117.83% 100.00%
DY 0.05 0.03 0.00 0.00 0.00 0.00 0.00 -
  YoY % 66.67% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 166.67% 100.00% - - - - -
P/NAPS 1.23 2.01 1.13 0.31 0.31 0.39 0.33 24.49%
  YoY % -38.81% 77.88% 264.52% 0.00% -20.51% 18.18% -
  Horiz. % 372.73% 609.09% 342.42% 93.94% 93.94% 118.18% 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. 顶级手套业绩逊色 目标价砍至1.68令吉 星洲日報/投資致富‧企業故事
2. 云顶双雄满手“烂牌” 林国泰如何吃糊? 星洲日報/投資致富‧企業故事
3. What happened to Evergrande and its impacts to the steel industry Shiba Capital
4. The Legend of the Chinese Mooncake - Koon Yew Yin Koon Yew Yin's Blog
5. 【行家论股/视频】顶级手套 财测目标价下调 南洋行家论股
6. CALVIN TAN KIND WARNING TO STKOAY (SELL BANK), PANG72 (DON'T CHASE GENETEC), ULARSAWA (GET OUT OF GLOVES) BUY PALM OIL SHARES NOW NOW!! NOW!!! SAFEST THE INVESTMENT APPROACH OF CALVIN TAN
7. Strategy - Assessing impact from Evergrande’s debt crisis AmInvest Research Reports
8. 接种加快 手套跌价 顶级手套具应对之策 星洲日報/投資致富‧企業故事
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
 
 

352  226  538  1160 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PASUKGB 0.0750.00 
 BINTAI 0.65+0.08 
 SERBADK 0.345-0.02 
 TIGER-OR 0.0050.00 
 TANCO 0.245+0.005 
 K1-WC 0.035+0.01 
 KGB-WB 0.895+0.15 
 TOPGLOV 2.77+0.10 
 KAB 0.385+0.01 
 AIMFLEX 0.175+0.01 
PARTNERS & BROKERS