[IQGROUP] QoQ Cumulative Quarter Result on 31-Dec-2015 [#3]

Stock
[IQGROUP] IQ GROUP HOLDINGS BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- 27.74%
YoY- -14.43%
Quarter Report
Latest QR
Upcoming QR
IQGROUP's Result
IQGROUP's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 103,481 53,906 190,008 138,887 94,498 50,033 193,987 -34.15%
PBT 17,062 7,913 27,861 21,367 16,643 8,435 27,292 -26.82%
Tax -3,442 -1,485 -7,232 -5,383 -4,184 -2,160 -6,442 -34.07%
NP 13,620 6,428 20,629 15,984 12,459 6,275 20,850 -24.65%
-
NP to SH 13,865 6,671 20,856 16,146 12,640 6,431 20,995 -24.10%
-
Tax Rate 20.17% 18.77% 25.96% 25.19% 25.14% 25.61% 23.60% -
Total Cost 89,861 47,478 169,379 122,903 82,039 43,758 173,137 -35.33%
-
Net Worth 148,767 145,246 136,209 139,462 137,444 128,510 117,448 17.01%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 44 - 87 35 35 - 68 -25.13%
Div Payout % 0.32% - 0.42% 0.22% 0.28% - 0.33% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 148,767 145,246 136,209 139,462 137,444 128,510 117,448 17.01%
NOSH 88,028 88,028 87,877 87,712 87,544 87,422 85,728 1.77%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 13.16% 11.92% 10.86% 11.51% 13.18% 12.54% 10.75% -
ROE 9.32% 4.59% 15.31% 11.58% 9.20% 5.00% 17.88% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 117.55 61.24 216.22 158.34 107.94 57.23 226.28 -35.30%
EPS 15.75 7.58 23.73 18.41 14.44 7.36 24.49 -25.43%
DPS 0.05 0.00 0.10 0.04 0.04 0.00 0.08 -26.83%
NAPS 1.69 1.65 1.55 1.59 1.57 1.47 1.37 14.97%
Adjusted Per Share Value based on latest NOSH - 87,712
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 117.55 61.24 215.85 157.78 107.35 56.84 220.37 -34.15%
EPS 15.75 7.58 23.69 18.34 14.36 7.31 23.85 -24.10%
DPS 0.05 0.00 0.10 0.04 0.04 0.00 0.08 -26.83%
NAPS 1.69 1.65 1.5473 1.5843 1.5614 1.4599 1.3342 17.01%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 2.19 1.90 1.95 2.08 2.24 2.44 2.70 -
P/RPS 1.86 3.10 0.90 1.31 2.08 4.26 1.19 34.57%
P/EPS 13.90 25.07 8.22 11.30 15.51 33.17 11.02 16.69%
EY 7.19 3.99 12.17 8.85 6.45 3.01 9.07 -14.30%
DY 0.02 0.00 0.05 0.02 0.02 0.00 0.03 -23.62%
P/NAPS 1.30 1.15 1.26 1.31 1.43 1.66 1.97 -24.14%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 17/11/16 29/08/16 27/05/16 25/02/16 26/11/15 27/08/15 28/05/15 -
Price 2.26 1.96 1.90 2.01 2.31 2.20 2.76 -
P/RPS 1.92 3.20 0.88 1.27 2.14 3.84 1.22 35.18%
P/EPS 14.35 25.86 8.01 10.92 16.00 29.91 11.27 17.42%
EY 6.97 3.87 12.49 9.16 6.25 3.34 8.87 -14.80%
DY 0.02 0.00 0.05 0.02 0.02 0.00 0.03 -23.62%
P/NAPS 1.34 1.19 1.23 1.26 1.47 1.50 2.01 -23.62%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment