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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
6. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
7. Rohas Tecnic - More to Come HLBank Research Highlights
8. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
Partners & Brokers