[IDEAL] QoQ Annualized Quarter Result on 31-Dec-2022 [#4]

Stock
[IDEAL] IDEAL CAPITAL BERHAD
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 22.49%
YoY- -32.78%
Quarter Report
Latest QR
Upcoming QR
IDEAL's Result
IDEAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 516,434 493,898 552,772 420,557 399,680 400,934 377,844 23.13%
PBT 69,953 54,650 53,400 50,784 47,757 49,918 39,532 46.24%
Tax -22,384 -18,894 -20,964 -17,056 -16,664 -14,834 -12,844 44.76%
NP 47,569 35,756 32,436 33,728 31,093 35,084 26,688 46.95%
-
NP to SH 46,112 37,698 34,452 39,660 32,378 36,402 28,432 37.99%
-
Tax Rate 32.00% 34.57% 39.26% 33.59% 34.89% 29.72% 32.49% -
Total Cost 468,865 458,142 520,336 386,829 368,586 365,850 351,156 21.23%
-
Net Worth 626,350 638,400 627,750 632,250 616,300 610,000 598,500 3.07%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 6,666 10,000 - - - - - -
Div Payout % 14.46% 26.53% - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 626,350 638,400 627,750 632,250 616,300 610,000 598,500 3.07%
NOSH 500,000 500,000 500,000 500,000 500,000 500,000 500,000 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 9.21% 7.24% 5.87% 8.02% 7.78% 8.75% 7.06% -
ROE 7.36% 5.91% 5.49% 6.27% 5.25% 5.97% 4.75% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 103.29 98.78 110.55 84.11 79.94 80.19 75.57 23.13%
EPS 9.23 7.54 6.88 7.93 6.48 7.28 5.68 38.17%
DPS 1.33 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2527 1.2768 1.2555 1.2645 1.2326 1.22 1.197 3.07%
Adjusted Per Share Value based on latest NOSH - 500,000
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 103.29 98.78 110.56 84.11 79.94 80.19 75.57 23.13%
EPS 9.22 7.54 6.89 7.93 6.48 7.28 5.69 37.91%
DPS 1.33 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2527 1.2768 1.2555 1.2645 1.2326 1.22 1.197 3.07%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 2.05 2.14 2.18 1.70 1.75 1.35 1.35 -
P/RPS 1.98 2.17 1.97 2.02 2.19 1.68 1.79 6.95%
P/EPS 22.23 28.38 31.64 21.43 27.02 18.54 23.74 -4.28%
EY 4.50 3.52 3.16 4.67 3.70 5.39 4.21 4.53%
DY 0.65 0.93 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 1.68 1.74 1.34 1.42 1.11 1.13 28.15%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/11/23 29/08/23 31/05/23 28/02/23 29/11/22 30/08/22 30/05/22 -
Price 2.33 2.01 2.20 2.26 1.66 1.78 1.35 -
P/RPS 2.26 2.03 1.99 2.69 2.08 2.22 1.79 16.79%
P/EPS 25.26 26.66 31.93 28.49 25.63 24.45 23.74 4.22%
EY 3.96 3.75 3.13 3.51 3.90 4.09 4.21 -3.99%
DY 0.57 1.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 1.57 1.75 1.79 1.35 1.46 1.13 39.36%

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