Highlights

[ICAP] QoQ TTM Result on 2018-11-30 [#2]

Stock [ICAP]: ICAPITAL.BIZ BERHAD UNIT
Announcement Date 30-Jan-2019
Admission Sponsor -
Sponsor -
Financial Year 31-May-2019
Quarter 30-Nov-2018  [#2]
Profit Trend QoQ -     16.11%    YoY -     251.93%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Revenue 14,727 24,004 24,835 24,615 24,876 15,847 15,878 -4.90%
  QoQ % -38.65% -3.35% 0.89% -1.05% 56.98% -0.20% -
  Horiz. % 92.75% 151.18% 156.41% 155.03% 156.67% 99.80% 100.00%
PBT 6,069 14,140 12,276 10,852 11,138 3,489 4,663 19.23%
  QoQ % -57.08% 15.18% 13.12% -2.57% 219.23% -25.18% -
  Horiz. % 130.15% 303.24% 263.26% 232.73% 238.86% 74.82% 100.00%
Tax -2,055 -2,117 -2,313 -2,271 -2,236 -2,149 -1,832 7.97%
  QoQ % 2.93% 8.47% -1.85% -1.57% -4.05% -17.30% -
  Horiz. % 112.17% 115.56% 126.26% 123.96% 122.05% 117.30% 100.00%
NP 4,014 12,023 9,963 8,581 8,902 1,340 2,831 26.24%
  QoQ % -66.61% 20.68% 16.11% -3.61% 564.33% -52.67% -
  Horiz. % 141.79% 424.69% 351.93% 303.11% 314.45% 47.33% 100.00%
NP to SH 4,014 12,023 9,963 8,581 8,902 1,340 2,831 26.24%
  QoQ % -66.61% 20.68% 16.11% -3.61% 564.33% -52.67% -
  Horiz. % 141.79% 424.69% 351.93% 303.11% 314.45% 47.33% 100.00%
Tax Rate 33.86 % 14.97 % 18.84 % 20.93 % 20.08 % 61.59 % 39.29 % -9.45%
  QoQ % 126.19% -20.54% -9.99% 4.23% -67.40% 56.76% -
  Horiz. % 86.18% 38.10% 47.95% 53.27% 51.11% 156.76% 100.00%
Total Cost 10,713 11,981 14,872 16,034 15,974 14,507 13,047 -12.32%
  QoQ % -10.58% -19.44% -7.25% 0.38% 10.11% 11.19% -
  Horiz. % 82.11% 91.83% 113.99% 122.89% 122.43% 111.19% 100.00%
Net Worth 450,800 457,799 471,799 498,399 498,399 487,200 494,199 -5.95%
  QoQ % -1.53% -2.97% -5.34% 0.00% 2.30% -1.42% -
  Horiz. % 91.22% 92.63% 95.47% 100.85% 100.85% 98.58% 100.00%
Dividend
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Div 0 0 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Net Worth 450,800 457,799 471,799 498,399 498,399 487,200 494,199 -5.95%
  QoQ % -1.53% -2.97% -5.34% 0.00% 2.30% -1.42% -
  Horiz. % 91.22% 92.63% 95.47% 100.85% 100.85% 98.58% 100.00%
NOSH 140,000 140,000 140,000 140,000 140,000 140,000 140,000 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
NP Margin 27.26 % 50.09 % 40.12 % 34.86 % 35.79 % 8.46 % 17.83 % 32.75%
  QoQ % -45.58% 24.85% 15.09% -2.60% 323.05% -52.55% -
  Horiz. % 152.89% 280.93% 225.01% 195.51% 200.73% 47.45% 100.00%
ROE 0.89 % 2.63 % 2.11 % 1.72 % 1.79 % 0.28 % 0.57 % 34.63%
  QoQ % -66.16% 24.64% 22.67% -3.91% 539.29% -50.88% -
  Horiz. % 156.14% 461.40% 370.18% 301.75% 314.04% 49.12% 100.00%
Per Share
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
RPS 10.52 17.15 17.74 17.58 17.77 11.32 11.34 -4.89%
  QoQ % -38.66% -3.33% 0.91% -1.07% 56.98% -0.18% -
  Horiz. % 92.77% 151.23% 156.44% 155.03% 156.70% 99.82% 100.00%
EPS 2.87 8.59 7.12 6.13 6.36 0.96 2.02 26.41%
  QoQ % -66.59% 20.65% 16.15% -3.62% 562.50% -52.48% -
  Horiz. % 142.08% 425.25% 352.48% 303.47% 314.85% 47.52% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 3.2200 3.2700 3.3700 3.5600 3.5600 3.4800 3.5300 -5.95%
  QoQ % -1.53% -2.97% -5.34% 0.00% 2.30% -1.42% -
  Horiz. % 91.22% 92.63% 95.47% 100.85% 100.85% 98.58% 100.00%
Adjusted Per Share Value based on latest NOSH - 140,000
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
RPS 10.52 17.15 17.74 17.58 17.77 11.32 11.34 -4.89%
  QoQ % -38.66% -3.33% 0.91% -1.07% 56.98% -0.18% -
  Horiz. % 92.77% 151.23% 156.44% 155.03% 156.70% 99.82% 100.00%
EPS 2.87 8.59 7.12 6.13 6.36 0.96 2.02 26.41%
  QoQ % -66.59% 20.65% 16.15% -3.62% 562.50% -52.48% -
  Horiz. % 142.08% 425.25% 352.48% 303.47% 314.85% 47.52% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 3.2200 3.2700 3.3700 3.5600 3.5600 3.4800 3.5300 -5.95%
  QoQ % -1.53% -2.97% -5.34% 0.00% 2.30% -1.42% -
  Horiz. % 91.22% 92.63% 95.47% 100.85% 100.85% 98.58% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Date 31/05/19 28/02/19 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 -
Price 2.4200 2.4100 2.6200 2.7700 2.5900 2.7200 2.7900 -
P/RPS 23.01 14.06 14.77 15.75 14.58 24.03 24.60 -4.36%
  QoQ % 63.66% -4.81% -6.22% 8.02% -39.33% -2.32% -
  Horiz. % 93.54% 57.15% 60.04% 64.02% 59.27% 97.68% 100.00%
P/EPS 84.40 28.06 36.82 45.19 40.73 284.18 137.97 -27.96%
  QoQ % 200.78% -23.79% -18.52% 10.95% -85.67% 105.97% -
  Horiz. % 61.17% 20.34% 26.69% 32.75% 29.52% 205.97% 100.00%
EY 1.18 3.56 2.72 2.21 2.46 0.35 0.72 39.05%
  QoQ % -66.85% 30.88% 23.08% -10.16% 602.86% -51.39% -
  Horiz. % 163.89% 494.44% 377.78% 306.94% 341.67% 48.61% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.75 0.74 0.78 0.78 0.73 0.78 0.79 -3.41%
  QoQ % 1.35% -5.13% 0.00% 6.85% -6.41% -1.27% -
  Horiz. % 94.94% 93.67% 98.73% 98.73% 92.41% 98.73% 100.00%
Price Multiplier on Announcement Date
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Date 23/07/19 22/04/19 30/01/19 17/10/18 30/07/18 09/04/18 22/01/18 -
Price 2.3200 2.3500 2.3900 2.7600 2.8000 2.4700 2.8100 -
P/RPS 22.05 13.71 13.47 15.70 15.76 21.82 24.78 -7.49%
  QoQ % 60.83% 1.78% -14.20% -0.38% -27.77% -11.95% -
  Horiz. % 88.98% 55.33% 54.36% 63.36% 63.60% 88.05% 100.00%
P/EPS 80.92 27.36 33.58 45.03 44.04 258.06 138.96 -30.29%
  QoQ % 195.76% -18.52% -25.43% 2.25% -82.93% 85.71% -
  Horiz. % 58.23% 19.69% 24.17% 32.41% 31.69% 185.71% 100.00%
EY 1.24 3.65 2.98 2.22 2.27 0.39 0.72 43.73%
  QoQ % -66.03% 22.48% 34.23% -2.20% 482.05% -45.83% -
  Horiz. % 172.22% 506.94% 413.89% 308.33% 315.28% 54.17% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.72 0.72 0.71 0.78 0.79 0.71 0.80 -6.79%
  QoQ % 0.00% 1.41% -8.97% -1.27% 11.27% -11.25% -
  Horiz. % 90.00% 90.00% 88.75% 97.50% 98.75% 88.75% 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.
 


 

237  238  528  1246 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.275+0.005 
 DAYA 0.01-0.005 
 VSOLAR 0.155+0.005 
 NAIM 1.08-0.08 
 ICON 0.065-0.02 
 HSI-H6P 0.17-0.01 
 HSI-C7F 0.43+0.005 
 BJLAND 0.215-0.01 
 PRESBHD 0.49+0.025 
 MERIDIAN 0.125-0.01 
Partners & Brokers