Highlights

[ICAP] YoY Quarter Result on 2020-08-31 [#1]

Stock [ICAP]: ICAPITAL.BIZ BERHAD
Announcement Date 01-Oct-2020
Admission Sponsor -
Sponsor -
Financial Year 31-May-2021
Quarter 31-Aug-2020  [#1]
Profit Trend QoQ -     541.72%    YoY -     -51.64%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Revenue 2,852 4,581 4,487 4,748 4,084 3,440 3,526 -3.47%
  YoY % -37.74% 2.09% -5.50% 16.26% 18.72% -2.44% -
  Horiz. % 80.88% 129.92% 127.25% 134.66% 115.83% 97.56% 100.00%
PBT 1,174 2,675 2,429 2,715 2,137 -8,836 1,770 -6.61%
  YoY % -56.11% 10.13% -10.53% 27.05% 124.19% -599.21% -
  Horiz. % 66.33% 151.13% 137.23% 153.39% 120.73% -499.21% 100.00%
Tax -128 -512 -517 -482 -508 -443 402 -
  YoY % 75.00% 0.97% -7.26% 5.12% -14.67% -210.20% -
  Horiz. % -31.84% -127.36% -128.61% -119.90% -126.37% -110.20% 100.00%
NP 1,046 2,163 1,912 2,233 1,629 -9,279 2,172 -11.46%
  YoY % -51.64% 13.13% -14.38% 37.08% 117.56% -527.21% -
  Horiz. % 48.16% 99.59% 88.03% 102.81% 75.00% -427.21% 100.00%
NP to SH 1,046 2,163 1,912 2,233 1,629 -9,279 2,172 -11.46%
  YoY % -51.64% 13.13% -14.38% 37.08% 117.56% -527.21% -
  Horiz. % 48.16% 99.59% 88.03% 102.81% 75.00% -427.21% 100.00%
Tax Rate 10.90 % 19.14 % 21.28 % 17.75 % 23.77 % - % -22.71 % -
  YoY % -43.05% -10.06% 19.89% -25.33% 0.00% 0.00% -
  Horiz. % -48.00% -84.28% -93.70% -78.16% -104.67% 0.00% 100.00%
Total Cost 1,806 2,418 2,575 2,515 2,455 12,719 1,354 4.91%
  YoY % -25.31% -6.10% 2.39% 2.44% -80.70% 839.36% -
  Horiz. % 133.38% 178.58% 190.18% 185.75% 181.31% 939.36% 100.00%
Net Worth 400,399 446,600 498,399 473,200 433,999 389,199 429,799 -1.17%
  YoY % -10.34% -10.39% 5.33% 9.03% 11.51% -9.45% -
  Horiz. % 93.16% 103.91% 115.96% 110.10% 100.98% 90.55% 100.00%
Dividend
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 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
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Net Worth 400,399 446,600 498,399 473,200 433,999 389,199 429,799 -1.17%
  YoY % -10.34% -10.39% 5.33% 9.03% 11.51% -9.45% -
  Horiz. % 93.16% 103.91% 115.96% 110.10% 100.98% 90.55% 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
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
NP Margin 36.68 % 47.22 % 42.61 % 47.03 % 39.89 % -269.74 % 61.60 % -8.27%
  YoY % -22.32% 10.82% -9.40% 17.90% 114.79% -537.89% -
  Horiz. % 59.55% 76.66% 69.17% 76.35% 64.76% -437.89% 100.00%
ROE 0.26 % 0.48 % 0.38 % 0.47 % 0.38 % -2.38 % 0.51 % -10.61%
  YoY % -45.83% 26.32% -19.15% 23.68% 115.97% -566.67% -
  Horiz. % 50.98% 94.12% 74.51% 92.16% 74.51% -466.67% 100.00%
Per Share
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
RPS 2.04 3.27 3.21 3.39 2.92 2.46 2.52 -3.46%
  YoY % -37.61% 1.87% -5.31% 16.10% 18.70% -2.38% -
  Horiz. % 80.95% 129.76% 127.38% 134.52% 115.87% 97.62% 100.00%
EPS 0.75 1.55 1.37 1.60 1.16 -6.63 1.55 -11.39%
  YoY % -51.61% 13.14% -14.38% 37.93% 117.50% -527.74% -
  Horiz. % 48.39% 100.00% 88.39% 103.23% 74.84% -427.74% 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 2.8600 3.1900 3.5600 3.3800 3.1000 2.7800 3.0700 -1.17%
  YoY % -10.34% -10.39% 5.33% 9.03% 11.51% -9.45% -
  Horiz. % 93.16% 103.91% 115.96% 110.10% 100.98% 90.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 140,000
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
RPS 2.04 3.27 3.21 3.39 2.92 2.46 2.52 -3.46%
  YoY % -37.61% 1.87% -5.31% 16.10% 18.70% -2.38% -
  Horiz. % 80.95% 129.76% 127.38% 134.52% 115.87% 97.62% 100.00%
EPS 0.75 1.55 1.37 1.60 1.16 -6.63 1.55 -11.39%
  YoY % -51.61% 13.14% -14.38% 37.93% 117.50% -527.74% -
  Horiz. % 48.39% 100.00% 88.39% 103.23% 74.84% -427.74% 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 2.8600 3.1900 3.5600 3.3800 3.1000 2.7800 3.0700 -1.17%
  YoY % -10.34% -10.39% 5.33% 9.03% 11.51% -9.45% -
  Horiz. % 93.16% 103.91% 115.96% 110.10% 100.98% 90.55% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Date 28/08/20 30/08/19 30/08/18 30/08/17 30/08/16 28/08/15 29/08/14 -
Price 1.9800 2.3800 2.7700 2.6900 2.3100 2.1300 2.4300 -
P/RPS 97.19 72.74 86.43 79.32 79.19 86.69 96.48 0.12%
  YoY % 33.61% -15.84% 8.96% 0.16% -8.65% -10.15% -
  Horiz. % 100.74% 75.39% 89.58% 82.21% 82.08% 89.85% 100.00%
P/EPS 265.01 154.05 202.82 168.65 198.53 -32.14 156.63 9.15%
  YoY % 72.03% -24.05% 20.26% -15.05% 717.70% -120.52% -
  Horiz. % 169.19% 98.35% 129.49% 107.67% 126.75% -20.52% 100.00%
EY 0.38 0.65 0.49 0.59 0.50 -3.11 0.64 -8.31%
  YoY % -41.54% 32.65% -16.95% 18.00% 116.08% -585.94% -
  Horiz. % 59.38% 101.56% 76.56% 92.19% 78.12% -485.94% 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 0.69 0.75 0.78 0.80 0.75 0.77 0.79 -2.23%
  YoY % -8.00% -3.85% -2.50% 6.67% -2.60% -2.53% -
  Horiz. % 87.34% 94.94% 98.73% 101.27% 94.94% 97.47% 100.00%
Price Multiplier on Announcement Date
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Date 01/10/20 20/09/19 17/10/18 05/10/17 24/10/16 28/10/15 10/10/14 -
Price 1.9900 2.3500 2.7600 2.6900 2.4400 2.2800 2.4000 -
P/RPS 97.69 71.82 86.12 79.32 83.64 92.79 95.29 0.42%
  YoY % 36.02% -16.60% 8.57% -5.16% -9.86% -2.62% -
  Horiz. % 102.52% 75.37% 90.38% 83.24% 87.77% 97.38% 100.00%
P/EPS 266.35 152.10 202.09 168.65 209.70 -34.40 154.70 9.47%
  YoY % 75.12% -24.74% 19.83% -19.58% 709.59% -122.24% -
  Horiz. % 172.17% 98.32% 130.63% 109.02% 135.55% -22.24% 100.00%
EY 0.38 0.66 0.49 0.59 0.48 -2.91 0.65 -8.55%
  YoY % -42.42% 34.69% -16.95% 22.92% 116.49% -547.69% -
  Horiz. % 58.46% 101.54% 75.38% 90.77% 73.85% -447.69% 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 0.70 0.74 0.78 0.80 0.79 0.82 0.78 -1.79%
  YoY % -5.41% -5.13% -2.50% 1.27% -3.66% 5.13% -
  Horiz. % 89.74% 94.87% 100.00% 102.56% 101.28% 105.13% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

314  718  494  640 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LUSTER 0.195-0.03 
 AT 0.085-0.005 
 DGSB 0.23+0.035 
 MAHSING 1.13-0.05 
 PHB 0.0250.00 
 IMPIANA 0.10+0.02 
 SUPERMX-C1I 0.15-0.02 
 LUSTER-WA 0.105-0.02 
 VC 0.05-0.01 
 ISTONE 0.245+0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
2. Greatec: do not buy it - Koon Yew Yin Koon Yew Yin's Blog
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. Music still loud at the GLOVES party gloveharicut
5. SUPERMAX - BEYOND GLOVES !!! freetospeak
6. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
7. SUPERMAX OBM - The George Soros bet AGAIN? (REVISIT) freetospeak
8. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
PARTNERS & BROKERS