[IQGROUP] QoQ TTM Result on 31-Dec-2006 [#3]

Stock

[IQGROUP] IQ GROUP HOLDINGS BHD

Announcement Date

26-Feb-2007

Admission Sponsor

Sponsor

Financial Year

31-Mar-2007

Quarter

31-Dec-2006 [#3]

Profit Trend

QoQ- -0.41%

YoY- 59.58%

Quarter Report

IQGROUP Quarterly Report Q3 Dec06.xls

Latest QR

Upcoming QR

IQGROUP's Result

IQGROUP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
TTM Result
Revenue	149,412	154,274	153,765	149,159	146,509	138,389	134,581	7.21%
YoY %	-3.15%	0.33%	3.09%	1.81%	5.87%	2.83%	-	-
Horiz. %	111.02%	114.63%	114.25%	110.83%	108.86%	102.83%	100.00%	-
PBT	9,438	14,345	15,525	17,031	17,578	15,433	16,706	-31.63%
YoY %	-34.21%	-7.60%	-8.84%	-3.11%	13.90%	-7.62%	-	-
Horiz. %	56.49%	85.87%	92.93%	101.95%	105.22%	92.38%	100.00%	-
Tax	-2,069	-3,026	-2,927	-1,770	-2,254	-1,965	-2,235	-5.01%
YoY %	31.63%	-3.38%	-65.37%	21.47%	-14.71%	12.08%	-	-
Horiz. %	92.57%	135.39%	130.96%	79.19%	100.85%	87.92%	100.00%	-
NP	7,369	11,319	12,598	15,261	15,324	13,468	14,471	-36.20%
YoY %	-34.90%	-10.15%	-17.45%	-0.41%	13.78%	-6.93%	-	-
Horiz. %	50.92%	78.22%	87.06%	105.46%	105.89%	93.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,369	11,319	12,598	15,261	15,324	13,468	14,471	-36.20%
YoY %	-34.90%	-10.15%	-17.45%	-0.41%	13.78%	-6.93%	-	-
Horiz. %	50.92%	78.22%	87.06%	105.46%	105.89%	93.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.92%	21.09%	18.85%	10.39%	12.82%	12.73%	13.38%	-
YoY %	3.94%	11.88%	81.42%	-18.95%	0.71%	-4.86%	-	-
Horiz. %	163.83%	157.62%	140.88%	77.65%	95.81%	95.14%	100.00%	-
Total Cost	142,043	142,955	141,167	133,898	131,185	124,921	120,110	11.81%
YoY %	-0.64%	1.27%	5.43%	2.07%	5.01%	4.01%	-	-
Horiz. %	118.26%	119.02%	117.53%	111.48%	109.22%	104.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	107,654	110,893	110,651	108,704	109,689	108,965	107,121	0.33%
YoY %	-2.92%	0.22%	1.79%	-0.90%	0.66%	1.72%	-	-
Horiz. %	100.50%	103.52%	103.30%	101.48%	102.40%	101.72%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Dividend
Div	3,404	7,656	7,656	7,652	11,840	7,588	7,588	-41.36%
YoY %	-55.54%	0.00%	0.05%	-35.37%	56.04%	0.00%	-	-
Horiz. %	44.86%	100.90%	100.90%	100.84%	156.04%	100.00%	100.00%	-
Div Payout %	46.20%	67.64%	60.77%	50.14%	77.27%	56.35%	52.44%	-
YoY %	-31.70%	11.30%	21.20%	-35.11%	37.13%	7.46%	-	-
Horiz. %	88.10%	128.99%	115.88%	95.61%	147.35%	107.46%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Equity
Net Worth	107,654	110,893	110,651	108,704	109,689	108,965	107,121	0.33%
YoY %	-2.92%	0.22%	1.79%	-0.90%	0.66%	1.72%	-	-
Horiz. %	100.50%	103.52%	103.30%	101.48%	102.40%	101.72%	100.00%	-
NOSH	86,818	84,651	85,116	84,925	85,030	85,129	85,017	1.40%
YoY %	2.56%	-0.55%	0.22%	-0.12%	-0.12%	0.13%	-	-
Horiz. %	102.12%	99.57%	100.12%	99.89%	100.02%	100.13%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Ratio Analysis
NP Margin	4.93%	7.34%	8.19%	10.23%	10.46%	9.73%	10.75%	-
YoY %	-32.83%	-10.38%	-19.94%	-2.20%	7.50%	-9.49%	-	-
Horiz. %	45.86%	68.28%	76.19%	95.16%	97.30%	90.51%	100.00%	-
ROE	6.85%	10.21%	11.39%	14.04%	13.97%	12.36%	13.51%	-
YoY %	-32.91%	-10.36%	-18.87%	0.50%	13.03%	-8.51%	-	-
Horiz. %	50.70%	75.57%	84.31%	103.92%	103.40%	91.49%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Per Share
RPS	172.10	182.25	180.65	175.63	172.30	162.56	158.30	5.72%
YoY %	-5.57%	0.89%	2.86%	1.93%	5.99%	2.69%	-	-
Horiz. %	108.72%	115.13%	114.12%	110.95%	108.84%	102.69%	100.00%	-
EPS	8.49	13.37	14.80	17.97	18.02	15.82	17.02	-37.07%
YoY %	-36.50%	-9.66%	-17.64%	-0.28%	13.91%	-7.05%	-	-
Horiz. %	49.88%	78.55%	86.96%	105.58%	105.88%	92.95%	100.00%	-
DPS	3.92	9.00	9.00	9.00	14.00	8.91	8.93	-42.21%
YoY %	-56.44%	0.00%	0.00%	-35.71%	57.13%	-0.22%	-	-
Horiz. %	43.90%	100.78%	100.78%	100.78%	156.77%	99.78%	100.00%	-
NAPS	1.24	1.31	1.30	1.28	1.29	1.28	1.26	-1.06%
YoY %	-5.34%	0.77%	1.56%	-0.78%	0.78%	1.59%	-	-
Horiz. %	98.41%	103.97%	103.17%	101.59%	102.38%	101.59%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 84,925
RPS	169.73	175.26	174.68	169.44	166.43	157.21	152.88	7.21%
YoY %	-3.16%	0.33%	3.09%	1.81%	5.86%	2.83%	-	-
Horiz. %	111.02%	114.64%	114.26%	110.83%	108.86%	102.83%	100.00%	-
EPS	8.37	12.86	14.31	17.34	17.41	15.30	16.44	-36.21%
YoY %	-34.91%	-10.13%	-17.47%	-0.40%	13.79%	-6.93%	-	-
Horiz. %	50.91%	78.22%	87.04%	105.47%	105.90%	93.07%	100.00%	-
DPS	3.87	8.70	8.70	8.69	13.45	8.62	8.62	-41.33%
YoY %	-55.52%	0.00%	0.12%	-35.39%	56.03%	0.00%	-	-
Horiz. %	44.90%	100.93%	100.93%	100.81%	156.03%	100.00%	100.00%	-
NAPS	1.223	1.2597	1.257	1.2349	1.2461	1.2379	1.2169	0.33%
YoY %	-2.91%	0.21%	1.79%	-0.90%	0.66%	1.73%	-	-
Horiz. %	100.50%	103.52%	103.30%	101.48%	102.40%	101.73%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	-
Price	1.05	1.13	1.26	1.34	1.48	1.50	1.70	-
P/RPS	0.61	0.62	0.70	0.76	0.86	0.92	1.07	-31.22%
YoY %	-1.61%	-11.43%	-7.89%	-11.63%	-6.52%	-14.02%	-	-
Horiz. %	57.01%	57.94%	65.42%	71.03%	80.37%	85.98%	100.00%	-
P/EPS	12.37	8.45	8.51	7.46	8.21	9.48	9.99	15.29%
YoY %	46.39%	-0.71%	14.08%	-9.14%	-13.40%	-5.11%	-	-
Horiz. %	123.82%	84.58%	85.19%	74.67%	82.18%	94.89%	100.00%	-
EY	8.08	11.83	11.75	13.41	12.18	10.55	10.01	-13.29%
YoY %	-31.70%	0.68%	-12.38%	10.10%	15.45%	5.39%	-	-
Horiz. %	80.72%	118.18%	117.38%	133.97%	121.68%	105.39%	100.00%	-
DY	3.73	7.96	7.14	6.72	9.46	5.94	5.25	-20.36%
YoY %	-53.14%	11.48%	6.25%	-28.96%	59.26%	13.14%	-	-
Horiz. %	71.05%	151.62%	136.00%	128.00%	180.19%	113.14%	100.00%	-
P/NAPS	0.85	0.86	0.97	1.05	1.15	1.17	1.35	-26.51%
YoY %	-1.16%	-11.34%	-7.62%	-8.70%	-1.71%	-13.33%	-	-
Horiz. %	62.96%	63.70%	71.85%	77.78%	85.19%	86.67%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	23/11/07	15/08/07	29/05/07	26/02/07	27/11/06	28/08/06	29/05/06	-
Price	0.88	1.11	1.21	1.42	1.33	1.50	1.50	-
P/RPS	0.51	0.61	0.67	0.81	0.77	0.92	0.95	-33.92%
YoY %	-16.39%	-8.96%	-17.28%	5.19%	-16.30%	-3.16%	-	-
Horiz. %	53.68%	64.21%	70.53%	85.26%	81.05%	96.84%	100.00%	-
P/EPS	10.37	8.30	8.18	7.90	7.38	9.48	8.81	11.47%
YoY %	24.94%	1.47%	3.54%	7.05%	-22.15%	7.60%	-	-
Horiz. %	117.71%	94.21%	92.85%	89.67%	83.77%	107.60%	100.00%	-
EY	9.65	12.05	12.23	12.65	13.55	10.55	11.35	-10.24%
YoY %	-19.92%	-1.47%	-3.32%	-6.64%	28.44%	-7.05%	-	-
Horiz. %	85.02%	106.17%	107.75%	111.45%	119.38%	92.95%	100.00%	-
DY	4.46	8.11	7.44	6.34	10.53	5.94	5.95	-17.46%
YoY %	-45.01%	9.01%	17.35%	-39.79%	77.27%	-0.17%	-	-
Horiz. %	74.96%	136.30%	125.04%	106.55%	176.97%	99.83%	100.00%	-
P/NAPS	0.71	0.85	0.93	1.11	1.03	1.17	1.19	-29.10%
YoY %	-16.47%	-8.60%	-16.22%	7.77%	-11.97%	-1.68%	-	-
Horiz. %	59.66%	71.43%	78.15%	93.28%	86.55%	98.32%	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 ⃤ & 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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos