[IDEAL] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[IDEAL] IDEAL CAPITAL BERHAD
Announcement Date
30-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 11.1%
YoY- 835.03%
Quarter Report
Latest QR
Upcoming QR
IDEAL's Result
IDEAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 246,487 204,610 186,576 184,296 153,347 78,470 40,732 230.98%
PBT 45,960 36,390 31,142 27,128 22,857 13,036 6,886 253.27%
Tax -12,121 -9,421 -7,874 -6,928 -5,802 -3,376 -1,896 243.29%
NP 33,839 26,969 23,268 20,200 17,055 9,660 4,990 257.02%
-
NP to SH 15,707 12,457 10,810 9,232 8,310 4,177 1,882 309.86%
-
Tax Rate 26.37% 25.89% 25.28% 25.54% 25.38% 25.90% 27.53% -
Total Cost 212,648 177,641 163,308 164,096 136,292 68,810 35,742 227.27%
-
Net Worth 93,213 86,839 82,895 79,802 77,493 72,312 70,125 20.83%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 93,213 86,839 82,895 79,802 77,493 72,312 70,125 20.83%
NOSH 110,468 110,468 110,468 110,468 110,468 110,468 110,468 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 13.73% 13.18% 12.47% 10.96% 11.12% 12.31% 12.25% -
ROE 16.85% 14.35% 13.04% 11.57% 10.72% 5.78% 2.68% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 223.13 185.22 168.90 166.83 138.82 71.03 36.87 231.00%
EPS 14.22 11.28 9.78 8.36 7.52 3.79 1.70 310.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8438 0.7861 0.7504 0.7224 0.7015 0.6546 0.6348 20.83%
Adjusted Per Share Value based on latest NOSH - 110,468
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 49.30 40.92 37.32 36.86 30.67 15.69 8.15 230.90%
EPS 3.14 2.49 2.16 1.85 1.66 0.84 0.38 307.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1864 0.1737 0.1658 0.1596 0.155 0.1446 0.1403 20.79%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.675 0.755 0.78 0.805 0.75 0.795 0.80 -
P/RPS 0.30 0.41 0.46 0.48 0.54 1.12 2.17 -73.16%
P/EPS 4.75 6.70 7.97 9.63 9.97 21.02 46.96 -78.20%
EY 21.06 14.94 12.55 10.38 10.03 4.76 2.13 358.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.96 1.04 1.11 1.07 1.21 1.26 -26.06%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 28/11/17 30/08/17 30/05/17 28/02/17 25/11/16 24/08/16 -
Price 0.70 0.72 0.77 0.835 0.79 0.785 0.795 -
P/RPS 0.31 0.39 0.46 0.50 0.57 1.11 2.16 -72.49%
P/EPS 4.92 6.38 7.87 9.99 10.50 20.76 46.66 -77.58%
EY 20.31 15.66 12.71 10.01 9.52 4.82 2.14 346.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.92 1.03 1.16 1.13 1.20 1.25 -23.83%

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