[IDEAL] QoQ Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[IDEAL] IDEAL CAPITAL BERHAD
Announcement Date
25-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 274.2%
YoY- 536.66%
Quarter Report
Latest QR
Upcoming QR
IDEAL's Result
IDEAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 675,754 671,389 800,582 822,388 246,487 204,610 186,576 135.29%
PBT 145,386 148,996 171,860 158,276 45,960 36,390 31,142 178.54%
Tax -36,890 -36,524 -41,664 -39,476 -12,121 -9,421 -7,874 179.20%
NP 108,496 112,472 130,196 118,800 33,839 26,969 23,268 178.32%
-
NP to SH 50,853 51,574 60,528 58,776 15,707 12,457 10,810 179.96%
-
Tax Rate 25.37% 24.51% 24.24% 24.94% 26.37% 25.89% 25.28% -
Total Cost 567,258 558,917 670,386 703,588 212,648 177,641 163,308 128.83%
-
Net Worth 145,144 132,860 124,442 108,877 93,213 86,839 82,895 45.12%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 145,144 132,860 124,442 108,877 93,213 86,839 82,895 45.12%
NOSH 110,468 110,468 110,468 110,468 110,468 110,468 110,468 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 16.06% 16.75% 16.26% 14.45% 13.73% 13.18% 12.47% -
ROE 35.04% 38.82% 48.64% 53.98% 16.85% 14.35% 13.04% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 611.72 607.77 724.72 744.46 223.13 185.22 168.90 135.28%
EPS 46.03 46.69 54.80 53.20 14.22 11.28 9.78 180.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3139 1.2027 1.1265 0.9856 0.8438 0.7861 0.7504 45.12%
Adjusted Per Share Value based on latest NOSH - 110,468
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 135.16 134.28 160.12 164.48 49.30 40.92 37.32 135.28%
EPS 10.17 10.32 12.11 11.76 3.14 2.49 2.16 180.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2903 0.2657 0.2489 0.2178 0.1864 0.1737 0.1658 45.12%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.09 1.34 1.05 0.65 0.675 0.755 0.78 -
P/RPS 0.18 0.22 0.14 0.09 0.30 0.41 0.46 -46.40%
P/EPS 2.37 2.87 1.92 1.22 4.75 6.70 7.97 -55.35%
EY 42.23 34.84 52.18 81.86 21.06 14.94 12.55 124.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.11 0.93 0.66 0.80 0.96 1.04 -13.92%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 21/11/18 04/09/18 25/05/18 28/02/18 28/11/17 30/08/17 -
Price 1.27 1.37 1.53 0.65 0.70 0.72 0.77 -
P/RPS 0.21 0.23 0.21 0.09 0.31 0.39 0.46 -40.62%
P/EPS 2.76 2.93 2.79 1.22 4.92 6.38 7.87 -50.17%
EY 36.25 34.08 35.81 81.86 20.31 15.66 12.71 100.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.14 1.36 0.66 0.83 0.92 1.03 -3.91%

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