[IDEAL] QoQ Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[IDEAL] IDEAL CAPITAL BERHAD
Announcement Date
30-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -277.7%
YoY- -312.14%
Quarter Report
Latest QR
Upcoming QR
IDEAL's Result
IDEAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 317,922 205,662 202,200 245,868 570,373 587,605 576,484 -32.62%
PBT -56,179 -102,765 -110,796 -98,604 117,095 137,304 159,210 -
Tax -8,888 -1,248 -3,142 -6,844 -28,336 -31,504 -37,758 -61.70%
NP -65,067 -104,013 -113,938 -105,448 88,759 105,800 121,452 -
-
NP to SH -56,649 -104,802 -113,688 -103,340 58,153 61,769 61,138 -
-
Tax Rate - - - - 24.20% 22.94% 23.72% -
Total Cost 382,989 309,675 316,138 351,316 481,614 481,805 455,032 -10.80%
-
Net Worth 493,009 480,685 502,861 528,427 553,480 545,798 530,249 -4.71%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - 9,285 6,182 9,277 -
Div Payout % - - - - 15.97% 10.01% 15.17% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 493,009 480,685 502,861 528,427 553,480 545,798 530,249 -4.71%
NOSH 465,059 465,059 465,053 465,001 464,025 463,556 463,869 0.17%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin -20.47% -50.57% -56.35% -42.89% 15.56% 18.01% 21.07% -
ROE -11.49% -21.80% -22.61% -19.56% 10.51% 11.32% 11.53% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 68.36 44.22 43.48 52.87 122.86 126.72 124.28 -32.74%
EPS -12.18 -22.53 -24.44 -22.24 12.53 13.32 13.18 -
DPS 0.00 0.00 0.00 0.00 2.00 1.33 2.00 -
NAPS 1.0601 1.0336 1.0813 1.1364 1.1922 1.177 1.1431 -4.87%
Adjusted Per Share Value based on latest NOSH - 465,001
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 63.59 41.13 40.44 49.18 114.08 117.53 115.30 -32.62%
EPS -11.33 -20.96 -22.74 -20.67 11.63 12.35 12.23 -
DPS 0.00 0.00 0.00 0.00 1.86 1.24 1.86 -
NAPS 0.9861 0.9614 1.0058 1.0569 1.107 1.0916 1.0605 -4.71%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 1.08 1.00 1.27 0.95 1.58 1.40 1.18 -
P/RPS 1.58 2.26 2.92 1.80 1.29 1.10 0.95 40.15%
P/EPS -8.87 -4.44 -5.20 -4.27 12.61 10.51 8.95 -
EY -11.28 -22.54 -19.25 -23.39 7.93 9.51 11.17 -
DY 0.00 0.00 0.00 0.00 1.27 0.95 1.69 -
P/NAPS 1.02 0.97 1.17 0.84 1.33 1.19 1.03 -0.64%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/03/21 30/11/20 28/08/20 30/06/20 28/02/20 29/11/19 30/08/19 -
Price 0.945 0.93 1.07 1.27 1.44 1.30 0.00 -
P/RPS 1.38 2.10 2.46 2.40 1.17 1.03 0.00 -
P/EPS -7.76 -4.13 -4.38 -5.71 11.50 9.76 0.00 -
EY -12.89 -24.23 -22.85 -17.50 8.70 10.25 0.00 -
DY 0.00 0.00 0.00 0.00 1.39 1.03 0.00 -
P/NAPS 0.89 0.90 0.99 1.12 1.21 1.10 0.00 -

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