Highlights

[ICAP] YoY Quarter Result on 2017-08-31 [#1]

Stock [ICAP]: ICAPITAL.BIZ BERHAD UNIT
Announcement Date 05-Oct-2017
Admission Sponsor -
Sponsor -
Financial Year 31-May-2018
Quarter 31-Aug-2017  [#1]
Profit Trend QoQ -     113.28%    YoY -     37.08%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Revenue 4,748 4,084 3,440 3,526 3,401 5,179 9,205 -10.44%
  YoY % 16.26% 18.72% -2.44% 3.68% -34.33% -43.74% -
  Horiz. % 51.58% 44.37% 37.37% 38.31% 36.95% 56.26% 100.00%
PBT 2,715 2,137 -8,836 1,770 1,793 3,569 7,694 -15.92%
  YoY % 27.05% 124.19% -599.21% -1.28% -49.76% -53.61% -
  Horiz. % 35.29% 27.77% -114.84% 23.00% 23.30% 46.39% 100.00%
Tax -482 -508 -443 402 -589 -1,014 -984 -11.20%
  YoY % 5.12% -14.67% -210.20% 168.25% 41.91% -3.05% -
  Horiz. % 48.98% 51.63% 45.02% -40.85% 59.86% 103.05% 100.00%
NP 2,233 1,629 -9,279 2,172 1,204 2,555 6,710 -16.74%
  YoY % 37.08% 117.56% -527.21% 80.40% -52.88% -61.92% -
  Horiz. % 33.28% 24.28% -138.29% 32.37% 17.94% 38.08% 100.00%
NP to SH 2,233 1,629 -9,279 2,172 1,204 2,555 6,710 -16.74%
  YoY % 37.08% 117.56% -527.21% 80.40% -52.88% -61.92% -
  Horiz. % 33.28% 24.28% -138.29% 32.37% 17.94% 38.08% 100.00%
Tax Rate 17.75 % 23.77 % - % -22.71 % 32.85 % 28.41 % 12.79 % 5.61%
  YoY % -25.33% 0.00% 0.00% -169.13% 15.63% 122.13% -
  Horiz. % 138.78% 185.85% 0.00% -177.56% 256.84% 222.13% 100.00%
Total Cost 2,515 2,455 12,719 1,354 2,197 2,624 2,495 0.13%
  YoY % 2.44% -80.70% 839.36% -38.37% -16.27% 5.17% -
  Horiz. % 100.80% 98.40% 509.78% 54.27% 88.06% 105.17% 100.00%
Net Worth 473,200 433,999 389,199 429,799 398,999 421,399 368,419 4.26%
  YoY % 9.03% 11.51% -9.45% 7.72% -5.32% 14.38% -
  Horiz. % 128.44% 117.80% 105.64% 116.66% 108.30% 114.38% 100.00%
Dividend
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Div - - - - 13,300 - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % - % - % - % - % 1,104.65 % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Net Worth 473,200 433,999 389,199 429,799 398,999 421,399 368,419 4.26%
  YoY % 9.03% 11.51% -9.45% 7.72% -5.32% 14.38% -
  Horiz. % 128.44% 117.80% 105.64% 116.66% 108.30% 114.38% 100.00%
NOSH 140,000 140,000 140,000 140,000 140,000 140,000 140,083 -0.01%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -0.06% -
  Horiz. % 99.94% 99.94% 99.94% 99.94% 99.94% 99.94% 100.00%
Ratio Analysis
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
NP Margin 47.03 % 39.89 % -269.74 % 61.60 % 35.40 % 49.33 % 72.90 % -7.04%
  YoY % 17.90% 114.79% -537.89% 74.01% -28.24% -32.33% -
  Horiz. % 64.51% 54.72% -370.01% 84.50% 48.56% 67.67% 100.00%
ROE 0.47 % 0.38 % -2.38 % 0.51 % 0.30 % 0.61 % 1.82 % -20.18%
  YoY % 23.68% 115.97% -566.67% 70.00% -50.82% -66.48% -
  Horiz. % 25.82% 20.88% -130.77% 28.02% 16.48% 33.52% 100.00%
Per Share
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
RPS 3.39 2.92 2.46 2.52 2.43 3.70 6.57 -10.43%
  YoY % 16.10% 18.70% -2.38% 3.70% -34.32% -43.68% -
  Horiz. % 51.60% 44.44% 37.44% 38.36% 36.99% 56.32% 100.00%
EPS 1.60 1.16 -6.63 1.55 0.86 1.82 4.79 -16.69%
  YoY % 37.93% 117.50% -527.74% 80.23% -52.75% -62.00% -
  Horiz. % 33.40% 24.22% -138.41% 32.36% 17.95% 38.00% 100.00%
DPS 0.00 0.00 0.00 0.00 9.50 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 3.3800 3.1000 2.7800 3.0700 2.8500 3.0100 2.6300 4.27%
  YoY % 9.03% 11.51% -9.45% 7.72% -5.32% 14.45% -
  Horiz. % 128.52% 117.87% 105.70% 116.73% 108.37% 114.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 140,000
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
RPS 3.39 2.92 2.46 2.52 2.43 3.70 6.58 -10.46%
  YoY % 16.10% 18.70% -2.38% 3.70% -34.32% -43.77% -
  Horiz. % 51.52% 44.38% 37.39% 38.30% 36.93% 56.23% 100.00%
EPS 1.60 1.16 -6.63 1.55 0.86 1.82 4.79 -16.69%
  YoY % 37.93% 117.50% -527.74% 80.23% -52.75% -62.00% -
  Horiz. % 33.40% 24.22% -138.41% 32.36% 17.95% 38.00% 100.00%
DPS 0.00 0.00 0.00 0.00 9.50 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 3.3800 3.1000 2.7800 3.0700 2.8500 3.0100 2.6316 4.26%
  YoY % 9.03% 11.51% -9.45% 7.72% -5.32% 14.38% -
  Horiz. % 128.44% 117.80% 105.64% 116.66% 108.30% 114.38% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Date 30/08/17 30/08/16 28/08/15 29/08/14 30/08/13 30/08/12 29/08/11 -
Price 2.6900 2.3100 2.1300 2.4300 2.3700 2.2900 2.6300 -
P/RPS 79.32 79.19 86.69 96.48 97.56 61.90 40.02 12.07%
  YoY % 0.16% -8.65% -10.15% -1.11% 57.61% 54.67% -
  Horiz. % 198.20% 197.88% 216.62% 241.08% 243.78% 154.67% 100.00%
P/EPS 168.65 198.53 -32.14 156.63 275.58 125.48 54.91 20.54%
  YoY % -15.05% 717.70% -120.52% -43.16% 119.62% 128.52% -
  Horiz. % 307.14% 361.56% -58.53% 285.25% 501.88% 228.52% 100.00%
EY 0.59 0.50 -3.11 0.64 0.36 0.80 1.82 -17.10%
  YoY % 18.00% 116.08% -585.94% 77.78% -55.00% -56.04% -
  Horiz. % 32.42% 27.47% -170.88% 35.16% 19.78% 43.96% 100.00%
DY 0.00 0.00 0.00 0.00 4.01 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.80 0.75 0.77 0.79 0.83 0.76 1.00 -3.65%
  YoY % 6.67% -2.60% -2.53% -4.82% 9.21% -24.00% -
  Horiz. % 80.00% 75.00% 77.00% 79.00% 83.00% 76.00% 100.00%
Price Multiplier on Announcement Date
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Date 05/10/17 24/10/16 28/10/15 10/10/14 28/10/13 01/11/12 13/09/11 -
Price 2.6900 2.4400 2.2800 2.4000 2.3700 2.3200 2.0200 -
P/RPS 79.32 83.64 92.79 95.29 97.56 62.71 30.74 17.10%
  YoY % -5.16% -9.86% -2.62% -2.33% 55.57% 104.00% -
  Horiz. % 258.04% 272.09% 301.85% 309.99% 317.37% 204.00% 100.00%
P/EPS 168.65 209.70 -34.40 154.70 275.58 127.12 42.17 25.96%
  YoY % -19.58% 709.59% -122.24% -43.86% 116.79% 201.45% -
  Horiz. % 399.93% 497.27% -81.57% 366.85% 653.50% 301.45% 100.00%
EY 0.59 0.48 -2.91 0.65 0.36 0.79 2.37 -20.67%
  YoY % 22.92% 116.49% -547.69% 80.56% -54.43% -66.67% -
  Horiz. % 24.89% 20.25% -122.78% 27.43% 15.19% 33.33% 100.00%
DY 0.00 0.00 0.00 0.00 4.01 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.80 0.79 0.82 0.78 0.83 0.77 0.77 0.64%
  YoY % 1.27% -3.66% 5.13% -6.02% 7.79% 0.00% -
  Horiz. % 103.90% 102.60% 106.49% 101.30% 107.79% 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.
 


 

429  273  553  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MYEG 1.010.00 
 MRCB 0.695+0.01 
 SAPNRG 0.595+0.01 
 APFT 0.030.00 
 HSI-H4I 0.665+0.05 
 VIVOCOM 0.055-0.01 
 NOVAMSC 0.18-0.01 
 YTL 1.320.00 
 HSI-C3O 0.46-0.05 
 KEYASIC 0.215+0.03 
Partners & Brokers