[IDEAL] QoQ Cumulative Quarter Result on 30-Jun-2022 [#2]

Stock
[IDEAL] IDEAL CAPITAL BERHAD
Announcement Date
30-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 156.06%
YoY- 16.03%
Quarter Report
Latest QR
Upcoming QR
IDEAL's Result
IDEAL's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 138,193 420,557 299,760 200,467 94,461 473,092 260,037 -34.41%
PBT 13,350 50,784 35,818 24,959 9,883 75,421 46,867 -56.74%
Tax -5,241 -17,056 -12,498 -7,417 -3,211 -20,880 -14,328 -48.88%
NP 8,109 33,728 23,320 17,542 6,672 54,541 32,539 -60.43%
-
NP to SH 8,613 39,660 24,284 18,201 7,108 58,996 34,077 -60.05%
-
Tax Rate 39.26% 33.59% 34.89% 29.72% 32.49% 27.68% 30.57% -
Total Cost 130,084 386,829 276,440 182,925 87,789 418,551 227,498 -31.13%
-
Net Worth 627,750 632,250 616,300 610,000 598,500 590,150 527,729 12.27%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 627,750 632,250 616,300 610,000 598,500 590,150 527,729 12.27%
NOSH 500,000 500,000 500,000 500,000 500,000 500,000 465,739 4.85%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 5.87% 8.02% 7.78% 8.75% 7.06% 11.53% 12.51% -
ROE 1.37% 6.27% 3.94% 2.98% 1.19% 10.00% 6.46% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 27.64 84.11 59.95 40.09 18.89 94.62 55.83 -37.44%
EPS 1.72 7.93 4.86 3.64 1.42 11.80 7.33 -61.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2555 1.2645 1.2326 1.22 1.197 1.1803 1.1331 7.08%
Adjusted Per Share Value based on latest NOSH - 500,000
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 27.64 84.11 59.95 40.09 18.89 94.62 52.01 -34.41%
EPS 1.72 7.93 4.86 3.64 1.42 11.80 6.82 -60.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2555 1.2645 1.2326 1.22 1.197 1.1803 1.0555 12.27%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 2.18 1.70 1.75 1.35 1.35 1.31 0.93 -
P/RPS 7.89 2.02 2.92 3.37 7.15 1.38 1.67 181.82%
P/EPS 126.55 21.43 36.03 37.09 94.96 11.10 12.71 363.46%
EY 0.79 4.67 2.78 2.70 1.05 9.01 7.87 -78.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 1.34 1.42 1.11 1.13 1.11 0.82 65.20%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/05/23 28/02/23 29/11/22 30/08/22 30/05/22 28/02/22 26/11/21 -
Price 2.20 2.26 1.66 1.78 1.35 1.34 1.20 -
P/RPS 7.96 2.69 2.77 4.44 7.15 1.42 2.15 139.51%
P/EPS 127.71 28.49 34.18 48.90 94.96 11.36 16.40 293.36%
EY 0.78 3.51 2.93 2.05 1.05 8.81 6.10 -74.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 1.79 1.35 1.46 1.13 1.14 1.06 39.72%

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