[IDEAL] QoQ Cumulative Quarter Result on 30-Jun-2019 [#2]

Stock
[IDEAL] IDEAL CAPITAL BERHAD
Announcement Date
30-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 151.02%
YoY- 1.01%
Quarter Report
Latest QR
Upcoming QR
IDEAL's Result
IDEAL's Financial Summary
View:
Show?
Cumulative Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 61,467 570,373 440,704 288,242 141,335 675,754 503,542 -75.36%
PBT -24,651 117,095 102,978 79,605 32,467 145,386 111,747 -
Tax -1,711 -28,336 -23,628 -18,879 -7,857 -36,890 -27,393 -84.23%
NP -26,362 88,759 79,350 60,726 24,610 108,496 84,354 -
-
NP to SH -25,835 58,153 46,327 30,569 12,178 50,853 38,681 -
-
Tax Rate - 24.20% 22.94% 23.72% 24.20% 25.37% 24.51% -
Total Cost 87,829 481,614 361,354 227,516 116,725 567,258 419,188 -64.68%
-
Net Worth 528,427 553,480 545,798 530,249 158,389 145,144 132,860 150.82%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - 9,285 4,637 4,638 - - - -
Div Payout % - 15.97% 10.01% 15.17% - - - -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 528,427 553,480 545,798 530,249 158,389 145,144 132,860 150.82%
NOSH 465,001 464,025 463,556 463,869 110,468 110,468 110,468 160.47%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin -42.89% 15.56% 18.01% 21.07% 17.41% 16.06% 16.75% -
ROE -4.89% 10.51% 8.49% 5.77% 7.69% 35.04% 29.11% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 13.22 122.86 95.04 62.14 127.94 611.72 455.82 -90.53%
EPS -5.56 12.53 9.99 6.59 11.02 46.03 35.02 -
DPS 0.00 2.00 1.00 1.00 0.00 0.00 0.00 -
NAPS 1.1364 1.1922 1.177 1.1431 1.4338 1.3139 1.2027 -3.70%
Adjusted Per Share Value based on latest NOSH - 463,224
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 12.29 114.08 88.14 57.65 28.27 135.16 100.71 -75.36%
EPS -5.17 11.63 9.27 6.11 2.44 10.17 7.74 -
DPS 0.00 1.86 0.93 0.93 0.00 0.00 0.00 -
NAPS 1.0569 1.107 1.0916 1.0605 0.3168 0.2903 0.2657 150.84%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.95 1.58 1.40 1.18 1.14 1.09 1.34 -
P/RPS 7.19 1.29 1.47 1.90 0.89 0.18 0.29 748.60%
P/EPS -17.10 12.61 14.01 17.91 10.34 2.37 3.83 -
EY -5.85 7.93 7.14 5.58 9.67 42.23 26.13 -
DY 0.00 1.27 0.71 0.85 0.00 0.00 0.00 -
P/NAPS 0.84 1.33 1.19 1.03 0.80 0.83 1.11 -16.94%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 30/06/20 28/02/20 29/11/19 30/08/19 29/05/19 27/02/19 21/11/18 -
Price 1.27 1.44 1.30 0.00 1.10 1.27 1.37 -
P/RPS 9.61 1.17 1.37 0.00 0.86 0.21 0.30 906.51%
P/EPS -22.86 11.50 13.01 0.00 9.98 2.76 3.91 -
EY -4.37 8.70 7.68 0.00 10.02 36.25 25.56 -
DY 0.00 1.39 0.77 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.21 1.10 0.00 0.77 0.97 1.14 -1.17%

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