Highlights

[IQGROUP] YoY TTM Result on 2015-03-31 [#4]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 28-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 31-Mar-2015  [#4]
Profit Trend QoQ -     8.62%    YoY -     87.19%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 154,621 198,896 190,008 193,987 171,388 141,315 149,246 0.59%
  YoY % -22.26% 4.68% -2.05% 13.19% 21.28% -5.31% -
  Horiz. % 103.60% 133.27% 127.31% 129.98% 114.84% 94.69% 100.00%
PBT -778 32,695 27,861 27,292 12,727 2,960 7,064 -
  YoY % -102.38% 17.35% 2.08% 114.44% 329.97% -58.10% -
  Horiz. % -11.01% 462.84% 394.41% 386.35% 180.17% 41.90% 100.00%
Tax 461 -4,530 -7,232 -6,442 -1,764 -2,336 -779 -
  YoY % 110.18% 37.36% -12.26% -265.19% 24.49% -199.87% -
  Horiz. % -59.18% 581.51% 928.37% 826.96% 226.44% 299.87% 100.00%
NP -317 28,165 20,629 20,850 10,963 624 6,285 -
  YoY % -101.13% 36.53% -1.06% 90.19% 1,656.89% -90.07% -
  Horiz. % -5.04% 448.13% 328.23% 331.74% 174.43% 9.93% 100.00%
NP to SH -317 28,443 20,856 20,995 11,216 624 6,285 -
  YoY % -101.11% 36.38% -0.66% 87.19% 1,697.44% -90.07% -
  Horiz. % -5.04% 452.55% 331.84% 334.05% 178.46% 9.93% 100.00%
Tax Rate - % 13.86 % 25.96 % 23.60 % 13.86 % 78.92 % 11.03 % -
  YoY % 0.00% -46.61% 10.00% 70.27% -82.44% 615.50% -
  Horiz. % 0.00% 125.66% 235.36% 213.96% 125.66% 715.50% 100.00%
Total Cost 154,938 170,731 169,379 173,137 160,425 140,691 142,961 1.35%
  YoY % -9.25% 0.80% -2.17% 7.92% 14.03% -1.59% -
  Horiz. % 108.38% 119.42% 118.48% 121.11% 112.22% 98.41% 100.00%
Net Worth 145,246 161,091 136,209 118,938 96,468 84,480 83,324 9.70%
  YoY % -9.84% 18.27% 14.52% 23.29% 14.19% 1.39% -
  Horiz. % 174.31% 193.33% 163.47% 142.74% 115.77% 101.39% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 88 96 87 68 0 0 0 -
  YoY % -9.10% 10.37% 27.51% 0.00% 0.00% 0.00% -
  Horiz. % 127.92% 140.73% 127.51% 100.00% - - -
Div Payout % - % 0.34 % 0.42 % 0.33 % - % - % - % -
  YoY % 0.00% -19.05% 27.27% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 103.03% 127.27% 100.00% - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 145,246 161,091 136,209 118,938 96,468 84,480 83,324 9.70%
  YoY % -9.84% 18.27% 14.52% 23.29% 14.19% 1.39% -
  Horiz. % 174.31% 193.33% 163.47% 142.74% 115.77% 101.39% 100.00%
NOSH 88,028 88,028 87,877 86,816 85,370 85,333 85,024 0.58%
  YoY % 0.00% 0.17% 1.22% 1.69% 0.04% 0.36% -
  Horiz. % 103.53% 103.53% 103.35% 102.11% 100.41% 100.36% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin -0.21 % 14.16 % 10.86 % 10.75 % 6.40 % 0.44 % 4.21 % -
  YoY % -101.48% 30.39% 1.02% 67.97% 1,354.55% -89.55% -
  Horiz. % -4.99% 336.34% 257.96% 255.34% 152.02% 10.45% 100.00%
ROE -0.22 % 17.66 % 15.31 % 17.65 % 11.63 % 0.74 % 7.54 % -
  YoY % -101.25% 15.35% -13.26% 51.76% 1,471.62% -90.19% -
  Horiz. % -2.92% 234.22% 203.05% 234.08% 154.24% 9.81% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 175.65 225.95 216.22 223.45 200.76 165.60 175.53 0.01%
  YoY % -22.26% 4.50% -3.24% 11.30% 21.23% -5.66% -
  Horiz. % 100.07% 128.72% 123.18% 127.30% 114.37% 94.34% 100.00%
EPS -0.36 32.31 23.73 24.18 13.14 0.73 7.39 -
  YoY % -101.11% 36.16% -1.86% 84.02% 1,700.00% -90.12% -
  Horiz. % -4.87% 437.21% 321.11% 327.20% 177.81% 9.88% 100.00%
DPS 0.10 0.11 0.10 0.08 0.00 0.00 0.00 -
  YoY % -9.09% 10.00% 25.00% 0.00% 0.00% 0.00% -
  Horiz. % 125.00% 137.50% 125.00% 100.00% - - -
NAPS 1.6500 1.8300 1.5500 1.3700 1.1300 0.9900 0.9800 9.07%
  YoY % -9.84% 18.06% 13.14% 21.24% 14.14% 1.02% -
  Horiz. % 168.37% 186.73% 158.16% 139.80% 115.31% 101.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 175.65 225.95 215.85 220.37 194.70 160.53 169.54 0.59%
  YoY % -22.26% 4.68% -2.05% 13.18% 21.29% -5.31% -
  Horiz. % 103.60% 133.27% 127.32% 129.98% 114.84% 94.69% 100.00%
EPS -0.36 32.31 23.69 23.85 12.74 0.71 7.14 -
  YoY % -101.11% 36.39% -0.67% 87.21% 1,694.37% -90.06% -
  Horiz. % -5.04% 452.52% 331.79% 334.03% 178.43% 9.94% 100.00%
DPS 0.10 0.11 0.10 0.08 0.00 0.00 0.00 -
  YoY % -9.09% 10.00% 25.00% 0.00% 0.00% 0.00% -
  Horiz. % 125.00% 137.50% 125.00% 100.00% - - -
NAPS 1.6500 1.8300 1.5473 1.3511 1.0959 0.9597 0.9466 9.70%
  YoY % -9.84% 18.27% 14.52% 23.29% 14.19% 1.38% -
  Horiz. % 174.31% 193.32% 163.46% 142.73% 115.77% 101.38% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.4200 3.5000 1.9500 2.7000 1.3200 0.4100 0.3100 -
P/RPS 0.81 1.55 0.90 1.21 0.66 0.25 0.18 28.48%
  YoY % -47.74% 72.22% -25.62% 83.33% 164.00% 38.89% -
  Horiz. % 450.00% 861.11% 500.00% 672.22% 366.67% 138.89% 100.00%
P/EPS -394.32 10.83 8.22 11.16 10.05 56.07 4.19 -
  YoY % -3,741.00% 31.75% -26.34% 11.04% -82.08% 1,238.19% -
  Horiz. % -9,410.98% 258.47% 196.18% 266.35% 239.86% 1,338.19% 100.00%
EY -0.25 9.23 12.17 8.96 9.95 1.78 23.85 -
  YoY % -102.71% -24.16% 35.83% -9.95% 458.99% -92.54% -
  Horiz. % -1.05% 38.70% 51.03% 37.57% 41.72% 7.46% 100.00%
DY 0.07 0.03 0.05 0.03 0.00 0.00 0.00 -
  YoY % 133.33% -40.00% 66.67% 0.00% 0.00% 0.00% -
  Horiz. % 233.33% 100.00% 166.67% 100.00% - - -
P/NAPS 0.86 1.91 1.26 1.97 1.17 0.41 0.32 17.90%
  YoY % -54.97% 51.59% -36.04% 68.38% 185.37% 28.13% -
  Horiz. % 268.75% 596.88% 393.75% 615.62% 365.62% 128.12% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/05/18 30/05/17 27/05/16 28/05/15 29/05/14 29/05/13 28/05/12 -
Price 1.3600 3.8300 1.9000 2.7600 1.2800 0.3100 0.3000 -
P/RPS 0.77 1.70 0.88 1.24 0.64 0.19 0.17 28.61%
  YoY % -54.71% 93.18% -29.03% 93.75% 236.84% 11.76% -
  Horiz. % 452.94% 1,000.00% 517.65% 729.41% 376.47% 111.76% 100.00%
P/EPS -377.66 11.85 8.01 11.41 9.74 42.39 4.06 -
  YoY % -3,287.00% 47.94% -29.80% 17.15% -77.02% 944.09% -
  Horiz. % -9,301.97% 291.87% 197.29% 281.03% 239.90% 1,044.09% 100.00%
EY -0.26 8.44 12.49 8.76 10.26 2.36 24.64 -
  YoY % -103.08% -32.43% 42.58% -14.62% 334.75% -90.42% -
  Horiz. % -1.06% 34.25% 50.69% 35.55% 41.64% 9.58% 100.00%
DY 0.07 0.03 0.05 0.03 0.00 0.00 0.00 -
  YoY % 133.33% -40.00% 66.67% 0.00% 0.00% 0.00% -
  Horiz. % 233.33% 100.00% 166.67% 100.00% - - -
P/NAPS 0.82 2.09 1.23 2.01 1.13 0.31 0.31 17.59%
  YoY % -60.77% 69.92% -38.81% 77.88% 264.52% 0.00% -
  Horiz. % 264.52% 674.19% 396.77% 648.39% 364.52% 100.00% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

292  614  562  681 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.095+0.005 
 JAKS-OR 0.260.00 
 LCTITAN 2.13-0.27 
 SUPERMX-C1I 0.145-0.01 
 LUSTER 0.165-0.005 
 MAHSING 0.96-0.04 
 HWGB 0.78+0.065 
 DGSB 0.225+0.01 
 DATAPRP 0.195-0.025 
 KSTAR 0.43+0.06 

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