Highlights

[ICAP] YoY Quarter Result on 2016-11-30 [#2]

Stock [ICAP]: ICAPITAL.BIZ BERHAD UNIT
Announcement Date 09-Jan-2017
Admission Sponsor -
Sponsor -
Financial Year 31-May-2017
Quarter 30-Nov-2016  [#2]
Profit Trend QoQ -     -167.71%    YoY -     -225.37%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Revenue 3,534 3,314 1,539 2,832 7,120 7,680 3,841 -1.38%
  YoY % 6.64% 115.33% -45.66% -60.22% -7.29% 99.95% -
  Horiz. % 92.01% 86.28% 40.07% 73.73% 185.37% 199.95% 100.00%
PBT 1,391 -33 -1,015 82 5,328 6,028 2,198 -7.34%
  YoY % 4,315.15% 96.75% -1,337.80% -98.46% -11.61% 174.25% -
  Horiz. % 63.28% -1.50% -46.18% 3.73% 242.40% 274.25% 100.00%
Tax -496 -454 -88 -421 -419 -371 -298 8.86%
  YoY % -9.25% -415.91% 79.10% -0.48% -12.94% -24.50% -
  Horiz. % 166.44% 152.35% 29.53% 141.28% 140.60% 124.50% 100.00%
NP 895 -487 -1,103 -339 4,909 5,657 1,900 -11.79%
  YoY % 283.78% 55.85% -225.37% -106.91% -13.22% 197.74% -
  Horiz. % 47.11% -25.63% -58.05% -17.84% 258.37% 297.74% 100.00%
NP to SH 895 -487 -1,103 -339 4,909 5,657 1,900 -11.79%
  YoY % 283.78% 55.85% -225.37% -106.91% -13.22% 197.74% -
  Horiz. % 47.11% -25.63% -58.05% -17.84% 258.37% 297.74% 100.00%
Tax Rate 35.66 % - % - % 513.41 % 7.86 % 6.15 % 13.56 % 17.48%
  YoY % 0.00% 0.00% 0.00% 6,431.93% 27.80% -54.65% -
  Horiz. % 262.98% 0.00% 0.00% 3,786.21% 57.96% 45.35% 100.00%
Total Cost 2,639 3,801 2,642 3,171 2,211 2,023 1,941 5.25%
  YoY % -30.57% 43.87% -16.68% 43.42% 9.29% 4.22% -
  Horiz. % 135.96% 195.83% 136.12% 163.37% 113.91% 104.22% 100.00%
Net Worth 471,799 494,199 431,199 413,000 420,000 422,799 404,600 2.59%
  YoY % -4.53% 14.61% 4.41% -1.67% -0.66% 4.50% -
  Horiz. % 116.61% 122.15% 106.57% 102.08% 103.81% 104.50% 100.00%
Dividend
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Net Worth 471,799 494,199 431,199 413,000 420,000 422,799 404,600 2.59%
  YoY % -4.53% 14.61% 4.41% -1.67% -0.66% 4.50% -
  Horiz. % 116.61% 122.15% 106.57% 102.08% 103.81% 104.50% 100.00%
NOSH 140,000 140,000 140,000 140,000 140,000 140,000 140,000 -
  YoY % 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
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
NP Margin 25.33 % -14.70 % -71.67 % -11.97 % 68.95 % 73.66 % 49.47 % -10.55%
  YoY % 272.31% 79.49% -498.75% -117.36% -6.39% 48.90% -
  Horiz. % 51.20% -29.71% -144.88% -24.20% 139.38% 148.90% 100.00%
ROE 0.19 % -0.10 % -0.26 % -0.08 % 1.17 % 1.34 % 0.47 % -14.01%
  YoY % 290.00% 61.54% -225.00% -106.84% -12.69% 185.11% -
  Horiz. % 40.43% -21.28% -55.32% -17.02% 248.94% 285.11% 100.00%
Per Share
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
RPS 2.52 2.37 1.10 2.02 5.09 5.49 2.74 -1.38%
  YoY % 6.33% 115.45% -45.54% -60.31% -7.29% 100.36% -
  Horiz. % 91.97% 86.50% 40.15% 73.72% 185.77% 200.36% 100.00%
EPS 0.64 -0.35 -0.79 -0.24 3.51 4.04 1.36 -11.80%
  YoY % 282.86% 55.70% -229.17% -106.84% -13.12% 197.06% -
  Horiz. % 47.06% -25.74% -58.09% -17.65% 258.09% 297.06% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 3.3700 3.5300 3.0800 2.9500 3.0000 3.0200 2.8900 2.59%
  YoY % -4.53% 14.61% 4.41% -1.67% -0.66% 4.50% -
  Horiz. % 116.61% 122.15% 106.57% 102.08% 103.81% 104.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 140,000
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
RPS 2.52 2.37 1.10 2.02 5.09 5.49 2.74 -1.38%
  YoY % 6.33% 115.45% -45.54% -60.31% -7.29% 100.36% -
  Horiz. % 91.97% 86.50% 40.15% 73.72% 185.77% 200.36% 100.00%
EPS 0.64 -0.35 -0.79 -0.24 3.51 4.04 1.36 -11.80%
  YoY % 282.86% 55.70% -229.17% -106.84% -13.12% 197.06% -
  Horiz. % 47.06% -25.74% -58.09% -17.65% 258.09% 297.06% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 3.3700 3.5300 3.0800 2.9500 3.0000 3.0200 2.8900 2.59%
  YoY % -4.53% 14.61% 4.41% -1.67% -0.66% 4.50% -
  Horiz. % 116.61% 122.15% 106.57% 102.08% 103.81% 104.50% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Date 30/11/18 30/11/17 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 -
Price 2.6200 2.7900 2.4600 2.3200 2.3800 2.3600 2.9000 -
P/RPS 103.79 117.86 223.78 114.69 46.80 43.02 105.70 -0.30%
  YoY % -11.94% -47.33% 95.12% 145.06% 8.79% -59.30% -
  Horiz. % 98.19% 111.50% 211.71% 108.51% 44.28% 40.70% 100.00%
P/EPS 409.83 -802.05 -312.24 -958.11 67.88 58.41 213.68 11.46%
  YoY % 151.10% -156.87% 67.41% -1,511.48% 16.21% -72.66% -
  Horiz. % 191.80% -375.35% -146.13% -448.39% 31.77% 27.34% 100.00%
EY 0.24 -0.12 -0.32 -0.10 1.47 1.71 0.47 -10.59%
  YoY % 300.00% 62.50% -220.00% -106.80% -14.04% 263.83% -
  Horiz. % 51.06% -25.53% -68.09% -21.28% 312.77% 363.83% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.78 0.79 0.80 0.79 0.79 0.78 1.00 -4.05%
  YoY % -1.27% -1.25% 1.27% 0.00% 1.28% -22.00% -
  Horiz. % 78.00% 79.00% 80.00% 79.00% 79.00% 78.00% 100.00%
Price Multiplier on Announcement Date
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Date 30/01/19 22/01/18 09/01/17 13/01/16 27/01/15 10/12/13 21/01/13 -
Price 2.3900 2.8100 2.4600 2.2900 2.3900 2.3600 2.2800 -
P/RPS 94.68 118.71 223.78 113.21 46.99 43.02 83.10 2.20%
  YoY % -20.24% -46.95% 97.67% 140.92% 9.23% -48.23% -
  Horiz. % 113.94% 142.85% 269.29% 136.23% 56.55% 51.77% 100.00%
P/EPS 373.85 -807.80 -312.24 -945.72 68.16 58.41 168.00 14.25%
  YoY % 146.28% -158.71% 66.98% -1,487.50% 16.69% -65.23% -
  Horiz. % 222.53% -480.83% -185.86% -562.93% 40.57% 34.77% 100.00%
EY 0.27 -0.12 -0.32 -0.11 1.47 1.71 0.60 -12.46%
  YoY % 325.00% 62.50% -190.91% -107.48% -14.04% 185.00% -
  Horiz. % 45.00% -20.00% -53.33% -18.33% 245.00% 285.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.71 0.80 0.80 0.78 0.80 0.78 0.79 -1.76%
  YoY % -11.25% 0.00% 2.56% -2.50% 2.56% -1.27% -
  Horiz. % 89.87% 101.27% 101.27% 98.73% 101.27% 98.73% 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.
 


 

1987 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.880.00 
 KOTRA 1.860.00 
 UCREST 0.1350.00 
 PINEAPP 0.3550.00 
 PUC 0.0650.00 
 WILLOW 0.400.00 
 IRIS 0.1450.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.210.00 
 3A 0.840.00 

TOP ARTICLES

1. GENM: A relook into Genting Malaysia from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. WHY SCOMI ENERGY (7045) CAN FOLLOW CARIMIN AND GO UP 400% FROM ITS LOWS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Beneficiary From National Fiberisation and Connectivity Plan ( NFCP ) : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
4. Loser HL analyst Chye Wen Fei rates Leong Hup buy, but cease coverage on Lay Hong. Herbert
5. LIIHEN 马来西亚家具行业的现状及发展 股天乐 成长投资
6. [转贴] 明年不管你是做什麼行業的,都要看看這篇文章 Good Articles to Share
7. Jaks Resources - 1200MW power to fire up Soon ! DK66
8. Who is Najib’s most-hated opponent in Pakatan? save malaysia!!!
Partners & Brokers