Highlights

[IDEAL] YoY Quarter Result on 2020-06-30 [#2]

Stock [IDEAL]: IDEAL UNITED BINTANG INTERNATIONAL BHD
Announcement Date 28-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     -20.03%    YoY -     -268.62%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 39,633 146,907 194,693 47,214 19,643 200 2,077 63.40%
  YoY % -73.02% -24.54% 312.36% 140.36% 9,721.50% -90.37% -
  Horiz. % 1,908.18% 7,073.04% 9,373.76% 2,273.18% 945.74% 9.63% 100.00%
PBT -30,748 47,138 46,361 8,790 3,658 -81 -461 101.25%
  YoY % -165.23% 1.68% 427.43% 140.30% 4,616.05% 82.43% -
  Horiz. % 6,669.85% -10,225.16% -10,056.62% -1,906.72% -793.49% 17.57% 100.00%
Tax 140 -11,022 -10,963 -2,205 -910 -34 0 -
  YoY % 101.27% -0.54% -397.19% -142.31% -2,576.47% 0.00% -
  Horiz. % -411.76% 32,417.65% 32,244.12% 6,485.29% 2,676.47% 100.00% -
NP -30,608 36,116 35,398 6,585 2,748 -115 -461 101.10%
  YoY % -184.75% 2.03% 437.56% 139.63% 2,489.57% 75.05% -
  Horiz. % 6,639.48% -7,834.27% -7,678.52% -1,428.42% -596.10% 24.95% 100.00%
NP to SH -31,009 18,390 15,570 3,097 1,255 -115 -461 101.54%
  YoY % -268.62% 18.11% 402.74% 146.77% 1,191.30% 75.05% -
  Horiz. % 6,726.46% -3,989.15% -3,377.44% -671.80% -272.23% 24.95% 100.00%
Tax Rate - % 23.38 % 23.65 % 25.09 % 24.88 % - % - % -
  YoY % 0.00% -1.14% -5.74% 0.84% 0.00% 0.00% -
  Horiz. % 0.00% 93.97% 95.06% 100.84% 100.00% - -
Total Cost 70,241 110,791 159,295 40,629 16,895 315 2,538 73.83%
  YoY % -36.60% -30.45% 292.07% 140.48% 5,263.49% -87.59% -
  Horiz. % 2,767.57% 4,365.29% 6,276.40% 1,600.83% 665.68% 12.41% 100.00%
Net Worth 502,861 529,511 124,442 82,895 70,125 30,237 17,073 75.64%
  YoY % -5.03% 325.51% 50.12% 18.21% 131.91% 77.11% -
  Horiz. % 2,945.32% 3,101.41% 728.87% 485.53% 410.73% 177.11% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - 4,632 - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 25.19 % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 502,861 529,511 124,442 82,895 70,125 30,237 17,073 75.64%
  YoY % -5.03% 325.51% 50.12% 18.21% 131.91% 77.11% -
  Horiz. % 2,945.32% 3,101.41% 728.87% 485.53% 410.73% 177.11% 100.00%
NOSH 465,053 463,224 110,468 110,468 110,468 71,875 54,235 43.02%
  YoY % 0.39% 319.33% 0.00% 0.00% 53.70% 32.52% -
  Horiz. % 857.47% 854.10% 203.68% 203.68% 203.68% 132.52% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -77.23 % 24.58 % 18.18 % 13.95 % 13.99 % -57.50 % -22.20 % 23.07%
  YoY % -414.20% 35.20% 30.32% -0.29% 124.33% -159.01% -
  Horiz. % 347.88% -110.72% -81.89% -62.84% -63.02% 259.01% 100.00%
ROE -6.17 % 3.47 % 12.51 % 3.74 % 1.79 % -0.38 % -2.70 % 14.75%
  YoY % -277.81% -72.26% 234.49% 108.94% 571.05% 85.93% -
  Horiz. % 228.52% -128.52% -463.33% -138.52% -66.30% 14.07% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 8.52 31.71 176.24 42.74 17.78 0.28 3.83 14.24%
  YoY % -73.13% -82.01% 312.35% 140.38% 6,250.00% -92.69% -
  Horiz. % 222.45% 827.94% 4,601.57% 1,115.93% 464.23% 7.31% 100.00%
EPS -6.67 3.97 14.09 2.80 1.14 -0.16 -0.85 40.92%
  YoY % -268.01% -71.82% 403.21% 145.61% 812.50% 81.18% -
  Horiz. % 784.71% -467.06% -1,657.65% -329.41% -134.12% 18.82% 100.00%
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 1.0813 1.1431 1.1265 0.7504 0.6348 0.4207 0.3148 22.81%
  YoY % -5.41% 1.47% 50.12% 18.21% 50.89% 33.64% -
  Horiz. % 343.49% 363.12% 357.85% 238.37% 201.65% 133.64% 100.00%
Adjusted Per Share Value based on latest NOSH - 465,059
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 8.52 31.59 41.86 10.15 4.22 0.04 0.45 63.18%
  YoY % -73.03% -24.53% 312.41% 140.52% 10,450.00% -91.11% -
  Horiz. % 1,893.33% 7,020.00% 9,302.22% 2,255.56% 937.78% 8.89% 100.00%
EPS -6.67 3.95 3.35 0.67 0.27 -0.02 -0.10 101.25%
  YoY % -268.86% 17.91% 400.00% 148.15% 1,450.00% 80.00% -
  Horiz. % 6,670.00% -3,950.00% -3,350.00% -670.00% -270.00% 20.00% 100.00%
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 1.0813 1.1386 0.2676 0.1782 0.1508 0.0650 0.0367 75.65%
  YoY % -5.03% 325.49% 50.17% 18.17% 132.00% 77.11% -
  Horiz. % 2,946.32% 3,102.45% 729.16% 485.56% 410.90% 177.11% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 1.2700 1.1800 1.0500 0.7800 0.8000 0.8550 0.9200 -
P/RPS 14.90 3.72 0.60 1.82 4.50 307.27 24.02 -7.64%
  YoY % 300.54% 520.00% -67.03% -59.56% -98.54% 1,179.23% -
  Horiz. % 62.03% 15.49% 2.50% 7.58% 18.73% 1,279.23% 100.00%
P/EPS -19.05 29.72 7.45 27.82 70.42 -534.38 -108.24 -25.12%
  YoY % -164.10% 298.93% -73.22% -60.49% 113.18% -393.70% -
  Horiz. % 17.60% -27.46% -6.88% -25.70% -65.06% 493.70% 100.00%
EY -5.25 3.36 13.42 3.59 1.42 -0.19 -0.92 33.64%
  YoY % -256.25% -74.96% 273.82% 152.82% 847.37% 79.35% -
  Horiz. % 570.65% -365.22% -1,458.70% -390.22% -154.35% 20.65% 100.00%
DY 0.00 0.85 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 1.17 1.03 0.93 1.04 1.26 2.03 2.92 -14.13%
  YoY % 13.59% 10.75% -10.58% -17.46% -37.93% -30.48% -
  Horiz. % 40.07% 35.27% 31.85% 35.62% 43.15% 69.52% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 28/08/20 - 04/09/18 30/08/17 24/08/16 27/07/15 26/08/14 -
Price 1.0700 0.0000 1.5300 0.7700 0.7950 0.8400 0.8400 -
P/RPS 12.56 0.00 0.87 1.80 4.47 301.88 21.93 -8.86%
  YoY % 0.00% 0.00% -51.67% -59.73% -98.52% 1,276.56% -
  Horiz. % 57.27% 0.00% 3.97% 8.21% 20.38% 1,376.56% 100.00%
P/EPS -16.05 0.00 10.86 27.47 69.98 -525.00 -98.82 -26.11%
  YoY % 0.00% 0.00% -60.47% -60.75% 113.33% -431.27% -
  Horiz. % 16.24% -0.00% -10.99% -27.80% -70.82% 531.27% 100.00%
EY -6.23 0.00 9.21 3.64 1.43 -0.19 -1.01 35.39%
  YoY % 0.00% 0.00% 153.02% 154.55% 852.63% 81.19% -
  Horiz. % 616.83% -0.00% -911.88% -360.40% -141.58% 18.81% 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 0.99 0.00 1.36 1.03 1.25 2.00 2.67 -15.23%
  YoY % 0.00% 0.00% 32.04% -17.60% -37.50% -25.09% -
  Horiz. % 37.08% 0.00% 50.94% 38.58% 46.82% 74.91% 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
 
 

292  614  562  681 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.095+0.005 
 JAKS-OR 0.260.00 
 LCTITAN 2.13-0.27 
 SUPERMX-C1I 0.145-0.01 
 LUSTER 0.165-0.005 
 MAHSING 0.96-0.04 
 HWGB 0.78+0.065 
 DGSB 0.225+0.01 
 DATAPRP 0.195-0.025 
 KSTAR 0.43+0.06 

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!
PARTNERS & BROKERS