Highlights

[ICAP] YoY 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?  YoY % Horiz. %

TTM Result
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Revenue 24,835 15,878 43,386 17,434 43,247 68,014 19,120 4.45%
  YoY % 56.41% -63.40% 148.86% -59.69% -36.41% 255.72% -
  Horiz. % 129.89% 83.04% 226.91% 91.18% 226.19% 355.72% 100.00%
PBT 12,276 4,663 33,594 -4,461 34,323 61,030 11,773 0.70%
  YoY % 163.26% -86.12% 853.06% -113.00% -43.76% 418.39% -
  Horiz. % 104.27% 39.61% 285.35% -37.89% 291.54% 518.39% 100.00%
Tax -2,313 -1,832 -2,090 -1,756 -656 -1,811 -1,902 3.31%
  YoY % -26.26% 12.34% -19.02% -167.68% 63.78% 4.78% -
  Horiz. % 121.61% 96.32% 109.88% 92.32% 34.49% 95.22% 100.00%
NP 9,963 2,831 31,504 -6,217 33,667 59,219 9,871 0.15%
  YoY % 251.93% -91.01% 606.74% -118.47% -43.15% 499.93% -
  Horiz. % 100.93% 28.68% 319.16% -62.98% 341.07% 599.93% 100.00%
NP to SH 9,963 2,831 31,504 -6,217 33,667 59,219 9,871 0.15%
  YoY % 251.93% -91.01% 606.74% -118.47% -43.15% 499.93% -
  Horiz. % 100.93% 28.68% 319.16% -62.98% 341.07% 599.93% 100.00%
Tax Rate 18.84 % 39.29 % 6.22 % - % 1.91 % 2.97 % 16.16 % 2.59%
  YoY % -52.05% 531.67% 0.00% 0.00% -35.69% -81.62% -
  Horiz. % 116.58% 243.13% 38.49% 0.00% 11.82% 18.38% 100.00%
Total Cost 14,872 13,047 11,882 23,651 9,580 8,795 9,249 8.23%
  YoY % 13.99% 9.80% -49.76% 146.88% 8.93% -4.91% -
  Horiz. % 160.80% 141.06% 128.47% 255.71% 103.58% 95.09% 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 0 0 0 0 0 13,300 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % - % - % - % - % 22.46 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
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 40.12 % 17.83 % 72.61 % -35.66 % 77.85 % 87.07 % 51.63 % -4.11%
  YoY % 125.01% -75.44% 303.62% -145.81% -10.59% 68.64% -
  Horiz. % 77.71% 34.53% 140.64% -69.07% 150.78% 168.64% 100.00%
ROE 2.11 % 0.57 % 7.31 % -1.51 % 8.02 % 14.01 % 2.44 % -2.39%
  YoY % 270.18% -92.20% 584.11% -118.83% -42.76% 474.18% -
  Horiz. % 86.48% 23.36% 299.59% -61.89% 328.69% 574.18% 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 17.74 11.34 30.99 12.45 30.89 48.58 13.66 4.45%
  YoY % 56.44% -63.41% 148.92% -59.70% -36.41% 255.64% -
  Horiz. % 129.87% 83.02% 226.87% 91.14% 226.13% 355.64% 100.00%
EPS 7.12 2.02 22.50 -4.44 24.05 42.30 7.05 0.16%
  YoY % 252.48% -91.02% 606.76% -118.46% -43.14% 500.00% -
  Horiz. % 100.99% 28.65% 319.15% -62.98% 341.13% 600.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 9.50 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
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 17.74 11.34 30.99 12.45 30.89 48.58 13.66 4.45%
  YoY % 56.44% -63.41% 148.92% -59.70% -36.41% 255.64% -
  Horiz. % 129.87% 83.02% 226.87% 91.14% 226.13% 355.64% 100.00%
EPS 7.12 2.02 22.50 -4.44 24.05 42.30 7.05 0.16%
  YoY % 252.48% -91.02% 606.76% -118.46% -43.14% 500.00% -
  Horiz. % 100.99% 28.65% 319.15% -62.98% 341.13% 600.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 9.50 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
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 14.77 24.60 7.94 18.63 7.70 4.86 21.23 -5.87%
  YoY % -39.96% 209.82% -57.38% 141.95% 58.44% -77.11% -
  Horiz. % 69.57% 115.87% 37.40% 87.75% 36.27% 22.89% 100.00%
P/EPS 36.82 137.97 10.93 -52.24 9.90 5.58 41.13 -1.83%
  YoY % -73.31% 1,162.31% 120.92% -627.68% 77.42% -86.43% -
  Horiz. % 89.52% 335.45% 26.57% -127.01% 24.07% 13.57% 100.00%
EY 2.72 0.72 9.15 -1.91 10.10 17.92 2.43 1.90%
  YoY % 277.78% -92.13% 579.06% -118.91% -43.64% 637.45% -
  Horiz. % 111.93% 29.63% 376.54% -78.60% 415.64% 737.45% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 4.03 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
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 13.47 24.78 7.94 18.39 7.74 4.86 16.69 -3.51%
  YoY % -45.64% 212.09% -56.82% 137.60% 59.26% -70.88% -
  Horiz. % 80.71% 148.47% 47.57% 110.19% 46.38% 29.12% 100.00%
P/EPS 33.58 138.96 10.93 -51.57 9.94 5.58 32.34 0.63%
  YoY % -75.83% 1,171.36% 121.19% -618.81% 78.14% -82.75% -
  Horiz. % 103.83% 429.68% 33.80% -159.46% 30.74% 17.25% 100.00%
EY 2.98 0.72 9.15 -1.94 10.06 17.92 3.09 -0.60%
  YoY % 313.89% -92.13% 571.65% -119.28% -43.86% 479.94% -
  Horiz. % 96.44% 23.30% 296.12% -62.78% 325.57% 579.94% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 4.03 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
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.
 


FEATURED EVENT
 

312  373  527  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.3050.00 
 ARMADA 0.235-0.01 
 TATGIAP 0.095-0.005 
 PWORTH 0.045-0.005 
 SEACERA 0.33-0.02 
 HSI-H4Y 0.295+0.055 
 HSI-C3W 0.295-0.01 
 SAPNRG-WA 0.100.00 
 SUMATEC 0.010.00 
 HIBISCS 1.07+0.01 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
Partners & Brokers