Highlights

[IQGROUP] YoY TTM Result on 2014-03-31 [#4]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 29-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 31-Mar-2014  [#4]
Profit Trend QoQ -     -2.66%    YoY -     1,697.44%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 198,896 190,008 193,987 171,388 141,315 149,246 134,265 6.76%
  YoY % 4.68% -2.05% 13.19% 21.28% -5.31% 11.16% -
  Horiz. % 148.14% 141.52% 144.48% 127.65% 105.25% 111.16% 100.00%
PBT 32,695 27,861 27,292 12,727 2,960 7,064 -12,897 -
  YoY % 17.35% 2.08% 114.44% 329.97% -58.10% 154.77% -
  Horiz. % -253.51% -216.03% -211.62% -98.68% -22.95% -54.77% 100.00%
Tax -4,530 -7,232 -6,442 -1,764 -2,336 -779 -542 42.41%
  YoY % 37.36% -12.26% -265.19% 24.49% -199.87% -43.73% -
  Horiz. % 835.79% 1,334.32% 1,188.56% 325.46% 431.00% 143.73% 100.00%
NP 28,165 20,629 20,850 10,963 624 6,285 -13,439 -
  YoY % 36.53% -1.06% 90.19% 1,656.89% -90.07% 146.77% -
  Horiz. % -209.58% -153.50% -155.15% -81.58% -4.64% -46.77% 100.00%
NP to SH 28,443 20,856 20,995 11,216 624 6,285 -13,439 -
  YoY % 36.38% -0.66% 87.19% 1,697.44% -90.07% 146.77% -
  Horiz. % -211.65% -155.19% -156.22% -83.46% -4.64% -46.77% 100.00%
Tax Rate 13.86 % 25.96 % 23.60 % 13.86 % 78.92 % 11.03 % - % -
  YoY % -46.61% 10.00% 70.27% -82.44% 615.50% 0.00% -
  Horiz. % 125.66% 235.36% 213.96% 125.66% 715.50% 100.00% -
Total Cost 170,731 169,379 173,137 160,425 140,691 142,961 147,704 2.44%
  YoY % 0.80% -2.17% 7.92% 14.03% -1.59% -3.21% -
  Horiz. % 115.59% 114.67% 117.22% 108.61% 95.25% 96.79% 100.00%
Net Worth 161,091 136,209 118,938 96,468 84,480 83,324 82,408 11.81%
  YoY % 18.27% 14.52% 23.29% 14.19% 1.39% 1.11% -
  Horiz. % 195.48% 165.29% 144.33% 117.06% 102.51% 101.11% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 96 87 68 0 0 0 0 -
  YoY % 10.37% 27.51% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 140.73% 127.51% 100.00% - - - -
Div Payout % 0.34 % 0.42 % 0.33 % - % - % - % - % -
  YoY % -19.05% 27.27% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 103.03% 127.27% 100.00% - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 161,091 136,209 118,938 96,468 84,480 83,324 82,408 11.81%
  YoY % 18.27% 14.52% 23.29% 14.19% 1.39% 1.11% -
  Horiz. % 195.48% 165.29% 144.33% 117.06% 102.51% 101.11% 100.00%
NOSH 88,028 87,877 86,816 85,370 85,333 85,024 84,957 0.59%
  YoY % 0.17% 1.22% 1.69% 0.04% 0.36% 0.08% -
  Horiz. % 103.61% 103.44% 102.19% 100.49% 100.44% 100.08% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 14.16 % 10.86 % 10.75 % 6.40 % 0.44 % 4.21 % -10.01 % -
  YoY % 30.39% 1.02% 67.97% 1,354.55% -89.55% 142.06% -
  Horiz. % -141.46% -108.49% -107.39% -63.94% -4.40% -42.06% 100.00%
ROE 17.66 % 15.31 % 17.65 % 11.63 % 0.74 % 7.54 % -16.31 % -
  YoY % 15.35% -13.26% 51.76% 1,471.62% -90.19% 146.23% -
  Horiz. % -108.28% -93.87% -108.22% -71.31% -4.54% -46.23% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 225.95 216.22 223.45 200.76 165.60 175.53 158.04 6.13%
  YoY % 4.50% -3.24% 11.30% 21.23% -5.66% 11.07% -
  Horiz. % 142.97% 136.81% 141.39% 127.03% 104.78% 111.07% 100.00%
EPS 32.31 23.73 24.18 13.14 0.73 7.39 -15.82 -
  YoY % 36.16% -1.86% 84.02% 1,700.00% -90.12% 146.71% -
  Horiz. % -204.24% -150.00% -152.84% -83.06% -4.61% -46.71% 100.00%
DPS 0.11 0.10 0.08 0.00 0.00 0.00 0.00 -
  YoY % 10.00% 25.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 137.50% 125.00% 100.00% - - - -
NAPS 1.8300 1.5500 1.3700 1.1300 0.9900 0.9800 0.9700 11.15%
  YoY % 18.06% 13.14% 21.24% 14.14% 1.02% 1.03% -
  Horiz. % 188.66% 159.79% 141.24% 116.49% 102.06% 101.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 225.95 215.85 220.37 194.70 160.53 169.54 152.53 6.76%
  YoY % 4.68% -2.05% 13.18% 21.29% -5.31% 11.15% -
  Horiz. % 148.13% 141.51% 144.48% 127.65% 105.24% 111.15% 100.00%
EPS 32.31 23.69 23.85 12.74 0.71 7.14 -15.27 -
  YoY % 36.39% -0.67% 87.21% 1,694.37% -90.06% 146.76% -
  Horiz. % -211.59% -155.14% -156.19% -83.43% -4.65% -46.76% 100.00%
DPS 0.11 0.10 0.08 0.00 0.00 0.00 0.00 -
  YoY % 10.00% 25.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 137.50% 125.00% 100.00% - - - -
NAPS 1.8300 1.5473 1.3511 1.0959 0.9597 0.9466 0.9362 11.81%
  YoY % 18.27% 14.52% 23.29% 14.19% 1.38% 1.11% -
  Horiz. % 195.47% 165.27% 144.32% 117.06% 102.51% 101.11% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 3.5000 1.9500 2.7000 1.3200 0.4100 0.3100 0.4000 -
P/RPS 1.55 0.90 1.21 0.66 0.25 0.18 0.25 35.50%
  YoY % 72.22% -25.62% 83.33% 164.00% 38.89% -28.00% -
  Horiz. % 620.00% 360.00% 484.00% 264.00% 100.00% 72.00% 100.00%
P/EPS 10.83 8.22 11.16 10.05 56.07 4.19 -2.53 -
  YoY % 31.75% -26.34% 11.04% -82.08% 1,238.19% 265.61% -
  Horiz. % -428.06% -324.90% -441.11% -397.23% -2,216.21% -165.61% 100.00%
EY 9.23 12.17 8.96 9.95 1.78 23.85 -39.55 -
  YoY % -24.16% 35.83% -9.95% 458.99% -92.54% 160.30% -
  Horiz. % -23.34% -30.77% -22.65% -25.16% -4.50% -60.30% 100.00%
DY 0.03 0.05 0.03 0.00 0.00 0.00 0.00 -
  YoY % -40.00% 66.67% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 166.67% 100.00% - - - -
P/NAPS 1.91 1.26 1.97 1.17 0.41 0.32 0.41 29.20%
  YoY % 51.59% -36.04% 68.38% 185.37% 28.13% -21.95% -
  Horiz. % 465.85% 307.32% 480.49% 285.37% 100.00% 78.05% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 30/05/17 27/05/16 28/05/15 29/05/14 29/05/13 28/05/12 30/05/11 -
Price 3.8300 1.9000 2.7600 1.2800 0.3100 0.3000 0.3800 -
P/RPS 1.70 0.88 1.24 0.64 0.19 0.17 0.24 38.54%
  YoY % 93.18% -29.03% 93.75% 236.84% 11.76% -29.17% -
  Horiz. % 708.33% 366.67% 516.67% 266.67% 79.17% 70.83% 100.00%
P/EPS 11.85 8.01 11.41 9.74 42.39 4.06 -2.40 -
  YoY % 47.94% -29.80% 17.15% -77.02% 944.09% 269.17% -
  Horiz. % -493.75% -333.75% -475.42% -405.83% -1,766.25% -169.17% 100.00%
EY 8.44 12.49 8.76 10.26 2.36 24.64 -41.63 -
  YoY % -32.43% 42.58% -14.62% 334.75% -90.42% 159.19% -
  Horiz. % -20.27% -30.00% -21.04% -24.65% -5.67% -59.19% 100.00%
DY 0.03 0.05 0.03 0.00 0.00 0.00 0.00 -
  YoY % -40.00% 66.67% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 166.67% 100.00% - - - -
P/NAPS 2.09 1.23 2.01 1.13 0.31 0.31 0.39 32.25%
  YoY % 69.92% -38.81% 77.88% 264.52% 0.00% -20.51% -
  Horiz. % 535.90% 315.38% 515.38% 289.74% 79.49% 79.49% 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