[IDEAL] QoQ Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[IDEAL] IDEAL CAPITAL BERHAD
Announcement Date
04-Sep-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 2.98%
YoY- 459.93%
Quarter Report
Latest QR
Upcoming QR
IDEAL's Result
IDEAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 565,340 675,754 671,389 800,582 822,388 246,487 204,610 97.02%
PBT 129,868 145,386 148,996 171,860 158,276 45,960 36,390 133.71%
Tax -31,428 -36,890 -36,524 -41,664 -39,476 -12,121 -9,421 123.42%
NP 98,440 108,496 112,472 130,196 118,800 33,839 26,969 137.25%
-
NP to SH 48,712 50,853 51,574 60,528 58,776 15,707 12,457 148.41%
-
Tax Rate 24.20% 25.37% 24.51% 24.24% 24.94% 26.37% 25.89% -
Total Cost 466,900 567,258 558,917 670,386 703,588 212,648 177,641 90.56%
-
Net Worth 158,389 145,144 132,860 124,442 108,877 93,213 86,839 49.33%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 158,389 145,144 132,860 124,442 108,877 93,213 86,839 49.33%
NOSH 110,468 110,468 110,468 110,468 110,468 110,468 110,468 0.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 17.41% 16.06% 16.75% 16.26% 14.45% 13.73% 13.18% -
ROE 30.75% 35.04% 38.82% 48.64% 53.98% 16.85% 14.35% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 511.77 611.72 607.77 724.72 744.46 223.13 185.22 97.02%
EPS 44.08 46.03 46.69 54.80 53.20 14.22 11.28 148.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4338 1.3139 1.2027 1.1265 0.9856 0.8438 0.7861 49.33%
Adjusted Per Share Value based on latest NOSH - 110,468
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 113.07 135.16 134.28 160.12 164.48 49.30 40.92 97.03%
EPS 9.74 10.17 10.32 12.11 11.76 3.14 2.49 148.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3168 0.2903 0.2657 0.2489 0.2178 0.1864 0.1737 49.33%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 1.14 1.09 1.34 1.05 0.65 0.675 0.755 -
P/RPS 0.22 0.18 0.22 0.14 0.09 0.30 0.41 -33.99%
P/EPS 2.59 2.37 2.87 1.92 1.22 4.75 6.70 -46.96%
EY 38.68 42.23 34.84 52.18 81.86 21.06 14.94 88.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.83 1.11 0.93 0.66 0.80 0.96 -11.45%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/05/19 27/02/19 21/11/18 04/09/18 25/05/18 28/02/18 28/11/17 -
Price 1.10 1.27 1.37 1.53 0.65 0.70 0.72 -
P/RPS 0.21 0.21 0.23 0.21 0.09 0.31 0.39 -33.83%
P/EPS 2.49 2.76 2.93 2.79 1.22 4.92 6.38 -46.62%
EY 40.09 36.25 34.08 35.81 81.86 20.31 15.66 87.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.97 1.14 1.36 0.66 0.83 0.92 -11.19%

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