Highlights

[IDEAL] YoY Quarter Result on 2018-06-30 [#2]

Stock [IDEAL]: IDEAL UNITED BINTANG INTERNATIONAL BHD
Announcement Date 04-Sep-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Jun-2018  [#2]
Profit Trend QoQ -     5.96%    YoY -     402.74%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 194,693 47,214 19,643 200 2,077 6,813 3,842 92.31%
  YoY % 312.36% 140.36% 9,721.50% -90.37% -69.51% 77.33% -
  Horiz. % 5,067.49% 1,228.89% 511.27% 5.21% 54.06% 177.33% 100.00%
PBT 46,361 8,790 3,658 -81 -461 155 178 152.60%
  YoY % 427.43% 140.30% 4,616.05% 82.43% -397.42% -12.92% -
  Horiz. % 26,045.50% 4,938.20% 2,055.06% -45.51% -258.99% 87.08% 100.00%
Tax -10,963 -2,205 -910 -34 0 -11 -81 126.51%
  YoY % -397.19% -142.31% -2,576.47% 0.00% 0.00% 86.42% -
  Horiz. % 13,534.57% 2,722.22% 1,123.46% 41.98% -0.00% 13.58% 100.00%
NP 35,398 6,585 2,748 -115 -461 144 97 167.20%
  YoY % 437.56% 139.63% 2,489.57% 75.05% -420.14% 48.45% -
  Horiz. % 36,492.78% 6,788.66% 2,832.99% -118.56% -475.26% 148.45% 100.00%
NP to SH 15,570 3,097 1,255 -115 -461 144 97 133.03%
  YoY % 402.74% 146.77% 1,191.30% 75.05% -420.14% 48.45% -
  Horiz. % 16,051.55% 3,192.78% 1,293.81% -118.56% -475.26% 148.45% 100.00%
Tax Rate 23.65 % 25.09 % 24.88 % - % - % 7.10 % 45.51 % -10.33%
  YoY % -5.74% 0.84% 0.00% 0.00% 0.00% -84.40% -
  Horiz. % 51.97% 55.13% 54.67% 0.00% 0.00% 15.60% 100.00%
Total Cost 159,295 40,629 16,895 315 2,538 6,669 3,745 86.78%
  YoY % 292.07% 140.48% 5,263.49% -87.59% -61.94% 78.08% -
  Horiz. % 4,253.54% 1,084.89% 451.13% 8.41% 67.77% 178.08% 100.00%
Net Worth 124,442 82,895 70,125 30,237 17,073 19,658 19,421 36.27%
  YoY % 50.12% 18.21% 131.91% 77.11% -13.15% 1.22% -
  Horiz. % 640.75% 426.82% 361.07% 155.69% 87.91% 101.22% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 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
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 124,442 82,895 70,125 30,237 17,073 19,658 19,421 36.27%
  YoY % 50.12% 18.21% 131.91% 77.11% -13.15% 1.22% -
  Horiz. % 640.75% 426.82% 361.07% 155.69% 87.91% 101.22% 100.00%
NOSH 110,468 110,468 110,468 71,875 54,235 53,333 53,888 12.70%
  YoY % 0.00% 0.00% 53.70% 32.52% 1.69% -1.03% -
  Horiz. % 204.99% 204.99% 204.99% 133.38% 100.64% 98.97% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 18.18 % 13.95 % 13.99 % -57.50 % -22.20 % 2.11 % 2.52 % 38.98%
  YoY % 30.32% -0.29% 124.33% -159.01% -1,152.13% -16.27% -
  Horiz. % 721.43% 553.57% 555.16% -2,281.75% -880.95% 83.73% 100.00%
ROE 12.51 % 3.74 % 1.79 % -0.38 % -2.70 % 0.73 % 0.50 % 70.98%
  YoY % 234.49% 108.94% 571.05% 85.93% -469.86% 46.00% -
  Horiz. % 2,502.00% 748.00% 358.00% -76.00% -540.00% 146.00% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 176.24 42.74 17.78 0.28 3.83 12.77 7.13 70.63%
  YoY % 312.35% 140.38% 6,250.00% -92.69% -70.01% 79.10% -
  Horiz. % 2,471.81% 599.44% 249.37% 3.93% 53.72% 179.10% 100.00%
EPS 14.09 2.80 1.14 -0.16 -0.85 0.27 0.18 106.76%
  YoY % 403.21% 145.61% 812.50% 81.18% -414.81% 50.00% -
  Horiz. % 7,827.78% 1,555.56% 633.33% -88.89% -472.22% 150.00% 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 1.1265 0.7504 0.6348 0.4207 0.3148 0.3686 0.3604 20.91%
  YoY % 50.12% 18.21% 50.89% 33.64% -14.60% 2.28% -
  Horiz. % 312.57% 208.21% 176.14% 116.73% 87.35% 102.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 110,468
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 176.24 42.74 17.78 0.18 1.88 6.17 3.48 92.29%
  YoY % 312.35% 140.38% 9,777.78% -90.43% -69.53% 77.30% -
  Horiz. % 5,064.37% 1,228.16% 510.92% 5.17% 54.02% 177.30% 100.00%
EPS 14.09 2.80 1.14 -0.10 -0.42 0.13 0.09 132.07%
  YoY % 403.21% 145.61% 1,240.00% 76.19% -423.08% 44.44% -
  Horiz. % 15,655.56% 3,111.11% 1,266.67% -111.11% -466.67% 144.44% 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 1.1265 0.7504 0.6348 0.2737 0.1546 0.1780 0.1758 36.27%
  YoY % 50.12% 18.21% 131.93% 77.04% -13.15% 1.25% -
  Horiz. % 640.79% 426.85% 361.09% 155.69% 87.94% 101.25% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 1.0500 0.7800 0.8000 0.8550 0.9200 0.2850 0.2200 -
P/RPS 0.60 1.82 4.50 307.27 24.02 2.23 3.09 -23.89%
  YoY % -67.03% -59.56% -98.54% 1,179.23% 977.13% -27.83% -
  Horiz. % 19.42% 58.90% 145.63% 9,944.01% 777.35% 72.17% 100.00%
P/EPS 7.45 27.82 70.42 -534.38 -108.24 105.56 122.22 -37.25%
  YoY % -73.22% -60.49% 113.18% -393.70% -202.54% -13.63% -
  Horiz. % 6.10% 22.76% 57.62% -437.23% -88.56% 86.37% 100.00%
EY 13.42 3.59 1.42 -0.19 -0.92 0.95 0.82 59.31%
  YoY % 273.82% 152.82% 847.37% 79.35% -196.84% 15.85% -
  Horiz. % 1,636.59% 437.80% 173.17% -23.17% -112.20% 115.85% 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 0.93 1.04 1.26 2.03 2.92 0.77 0.61 7.28%
  YoY % -10.58% -17.46% -37.93% -30.48% 279.22% 26.23% -
  Horiz. % 152.46% 170.49% 206.56% 332.79% 478.69% 126.23% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 04/09/18 30/08/17 24/08/16 27/07/15 26/08/14 27/08/13 30/08/12 -
Price 1.5300 0.7700 0.7950 0.8400 0.8400 0.3300 0.2200 -
P/RPS 0.87 1.80 4.47 301.88 21.93 2.58 3.09 -19.03%
  YoY % -51.67% -59.73% -98.52% 1,276.56% 750.00% -16.50% -
  Horiz. % 28.16% 58.25% 144.66% 9,769.58% 709.71% 83.50% 100.00%
P/EPS 10.86 27.47 69.98 -525.00 -98.82 122.22 122.22 -33.19%
  YoY % -60.47% -60.75% 113.33% -431.27% -180.85% 0.00% -
  Horiz. % 8.89% 22.48% 57.26% -429.55% -80.85% 100.00% 100.00%
EY 9.21 3.64 1.43 -0.19 -1.01 0.82 0.82 49.62%
  YoY % 153.02% 154.55% 852.63% 81.19% -223.17% 0.00% -
  Horiz. % 1,123.17% 443.90% 174.39% -23.17% -123.17% 100.00% 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 1.36 1.03 1.25 2.00 2.67 0.90 0.61 14.29%
  YoY % 32.04% -17.60% -37.50% -25.09% 196.67% 47.54% -
  Horiz. % 222.95% 168.85% 204.92% 327.87% 437.70% 147.54% 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.
 


 

371  302  488  719 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-H4O 0.41-0.045 
 TATGIAP 0.2350.00 
 MYEG 1.15+0.02 
 OCK 0.47+0.06 
 OCK-WA 0.125+0.06 
 SEACERA 0.210.00 
 ORION 0.105+0.005 
 A50CHIN-C26 0.32+0.01 
 PERMAJU 0.385+0.035 
 HSI-C3X 0.62+0.03 
Partners & Brokers