[IQGROUP] YoY 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
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 110,898 118,715 151,403 138,887 155,061 134,286 103,635 1.13%
PBT 276 930 27,606 21,367 23,948 12,827 329 -2.88%
Tax 180 393 -5,636 -5,383 -5,374 -2,072 -473 -
NP 456 1,323 21,970 15,984 18,574 10,755 -144 -
-
NP to SH 456 1,323 21,970 16,146 18,868 10,755 -144 -
-
Tax Rate -65.22% -42.26% 20.42% 25.19% 22.44% 16.15% 143.77% -
Total Cost 110,442 117,392 129,433 122,903 136,487 123,531 103,779 1.04%
-
Net Worth 141,725 153,168 159,330 139,462 117,924 96,922 83,858 9.13%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - 44 44 35 34 - - -
Div Payout % - 3.33% 0.20% 0.22% 0.18% - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 141,725 153,168 159,330 139,462 117,924 96,922 83,858 9.13%
NOSH 88,028 88,028 88,028 87,712 85,452 85,019 84,705 0.64%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 0.41% 1.11% 14.51% 11.51% 11.98% 8.01% -0.14% -
ROE 0.32% 0.86% 13.79% 11.58% 16.00% 11.10% -0.17% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 125.98 134.86 171.99 158.34 181.46 157.95 122.35 0.48%
EPS 0.52 1.50 24.96 18.41 22.08 12.65 -0.17 -
DPS 0.00 0.05 0.05 0.04 0.04 0.00 0.00 -
NAPS 1.61 1.74 1.81 1.59 1.38 1.14 0.99 8.43%
Adjusted Per Share Value based on latest NOSH - 87,712
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 125.98 134.86 171.99 157.78 176.15 152.55 117.73 1.13%
EPS 0.52 1.50 24.96 18.34 21.43 12.22 -0.16 -
DPS 0.00 0.05 0.05 0.04 0.04 0.00 0.00 -
NAPS 1.61 1.74 1.81 1.5843 1.3396 1.101 0.9526 9.13%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 1.24 1.99 2.55 2.08 1.59 0.805 0.45 -
P/RPS 0.98 1.48 1.48 1.31 0.88 0.51 0.37 17.61%
P/EPS 239.37 132.41 10.22 11.30 7.20 6.36 -264.71 -
EY 0.42 0.76 9.79 8.85 13.89 15.71 -0.38 -
DY 0.00 0.03 0.02 0.02 0.03 0.00 0.00 -
P/NAPS 0.77 1.14 1.41 1.31 1.15 0.71 0.45 9.36%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 27/02/18 27/02/17 25/02/16 25/02/15 24/02/14 25/02/13 -
Price 1.23 1.78 2.94 2.01 2.34 1.47 0.37 -
P/RPS 0.98 1.32 1.71 1.27 1.29 0.93 0.30 21.79%
P/EPS 237.44 118.44 11.78 10.92 10.60 11.62 -217.65 -
EY 0.42 0.84 8.49 9.16 9.44 8.61 -0.46 -
DY 0.00 0.03 0.02 0.02 0.02 0.00 0.00 -
P/NAPS 0.76 1.02 1.62 1.26 1.70 1.29 0.37 12.74%

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