[IDEAL] QoQ Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[IDEAL] IDEAL CAPITAL BERHAD
Announcement Date
30-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 17.09%
YoY- 474.39%
Quarter Report
Latest QR
Upcoming QR
IDEAL's Result
IDEAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 822,388 246,487 204,610 186,576 184,296 153,347 78,470 379.59%
PBT 158,276 45,960 36,390 31,142 27,128 22,857 13,036 429.06%
Tax -39,476 -12,121 -9,421 -7,874 -6,928 -5,802 -3,376 415.94%
NP 118,800 33,839 26,969 23,268 20,200 17,055 9,660 433.60%
-
NP to SH 58,776 15,707 12,457 10,810 9,232 8,310 4,177 483.79%
-
Tax Rate 24.94% 26.37% 25.89% 25.28% 25.54% 25.38% 25.90% -
Total Cost 703,588 212,648 177,641 163,308 164,096 136,292 68,810 371.76%
-
Net Worth 108,877 93,213 86,839 82,895 79,802 77,493 72,312 31.39%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 108,877 93,213 86,839 82,895 79,802 77,493 72,312 31.39%
NOSH 110,468 110,468 110,468 110,468 110,468 110,468 110,468 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 14.45% 13.73% 13.18% 12.47% 10.96% 11.12% 12.31% -
ROE 53.98% 16.85% 14.35% 13.04% 11.57% 10.72% 5.78% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 744.46 223.13 185.22 168.90 166.83 138.82 71.03 379.60%
EPS 53.20 14.22 11.28 9.78 8.36 7.52 3.79 482.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9856 0.8438 0.7861 0.7504 0.7224 0.7015 0.6546 31.39%
Adjusted Per Share Value based on latest NOSH - 110,468
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 164.48 49.30 40.92 37.32 36.86 30.67 15.69 379.67%
EPS 11.76 3.14 2.49 2.16 1.85 1.66 0.84 481.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2178 0.1864 0.1737 0.1658 0.1596 0.155 0.1446 31.43%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.65 0.675 0.755 0.78 0.805 0.75 0.795 -
P/RPS 0.09 0.30 0.41 0.46 0.48 0.54 1.12 -81.40%
P/EPS 1.22 4.75 6.70 7.97 9.63 9.97 21.02 -85.03%
EY 81.86 21.06 14.94 12.55 10.38 10.03 4.76 567.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.80 0.96 1.04 1.11 1.07 1.21 -33.26%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 25/05/18 28/02/18 28/11/17 30/08/17 30/05/17 28/02/17 25/11/16 -
Price 0.65 0.70 0.72 0.77 0.835 0.79 0.785 -
P/RPS 0.09 0.31 0.39 0.46 0.50 0.57 1.11 -81.29%
P/EPS 1.22 4.92 6.38 7.87 9.99 10.50 20.76 -84.91%
EY 81.86 20.31 15.66 12.71 10.01 9.52 4.82 561.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.83 0.92 1.03 1.16 1.13 1.20 -32.89%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment