[IDEAL] QoQ Cumulative Quarter Result on 30-Jun-2023 [#2]

Stock
[IDEAL] IDEAL CAPITAL BERHAD
Announcement Date
29-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- 118.84%
YoY- 3.56%
Quarter Report
Latest QR
Upcoming QR
IDEAL's Result
IDEAL's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 153,892 512,715 387,326 246,949 138,193 420,557 299,760 -35.85%
PBT 23,425 84,297 52,465 27,325 13,350 50,784 35,818 -24.63%
Tax -6,491 -15,639 -16,788 -9,447 -5,241 -17,056 -12,498 -35.36%
NP 16,934 68,658 35,677 17,878 8,109 33,728 23,320 -19.19%
-
NP to SH 16,745 63,469 34,584 18,849 8,613 39,660 24,284 -21.93%
-
Tax Rate 27.71% 18.55% 32.00% 34.57% 39.26% 33.59% 34.89% -
Total Cost 136,958 444,057 351,649 229,071 130,084 386,829 276,440 -37.36%
-
Net Worth 670,300 655,250 626,350 638,400 627,750 632,250 616,300 5.75%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div - 5,000 5,000 5,000 - - - -
Div Payout % - 7.88% 14.46% 26.53% - - - -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 670,300 655,250 626,350 638,400 627,750 632,250 616,300 5.75%
NOSH 500,000 500,000 500,000 500,000 500,000 500,000 500,000 0.00%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 11.00% 13.39% 9.21% 7.24% 5.87% 8.02% 7.78% -
ROE 2.50% 9.69% 5.52% 2.95% 1.37% 6.27% 3.94% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 30.78 102.54 77.47 49.39 27.64 84.11 59.95 -35.85%
EPS 3.35 12.69 6.92 3.77 1.72 7.93 4.86 -21.95%
DPS 0.00 1.00 1.00 1.00 0.00 0.00 0.00 -
NAPS 1.3406 1.3105 1.2527 1.2768 1.2555 1.2645 1.2326 5.75%
Adjusted Per Share Value based on latest NOSH - 500,000
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 30.78 102.55 77.47 49.39 27.64 84.11 59.95 -35.85%
EPS 3.35 12.69 6.92 3.77 1.72 7.93 4.86 -21.95%
DPS 0.00 1.00 1.00 1.00 0.00 0.00 0.00 -
NAPS 1.3406 1.3105 1.2527 1.2768 1.2555 1.2645 1.2326 5.75%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 3.30 3.00 2.05 2.14 2.18 1.70 1.75 -
P/RPS 10.72 2.93 2.65 4.33 7.89 2.02 2.92 137.79%
P/EPS 98.54 23.63 29.64 56.77 126.55 21.43 36.03 95.44%
EY 1.01 4.23 3.37 1.76 0.79 4.67 2.78 -49.05%
DY 0.00 0.33 0.49 0.47 0.00 0.00 0.00 -
P/NAPS 2.46 2.29 1.64 1.68 1.74 1.34 1.42 44.19%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/05/24 29/02/24 29/11/23 29/08/23 31/05/23 28/02/23 29/11/22 -
Price 3.41 3.50 2.33 2.01 2.20 2.26 1.66 -
P/RPS 11.08 3.41 3.01 4.07 7.96 2.69 2.77 151.77%
P/EPS 101.82 27.57 33.69 53.32 127.71 28.49 34.18 106.89%
EY 0.98 3.63 2.97 1.88 0.78 3.51 2.93 -51.78%
DY 0.00 0.29 0.43 0.50 0.00 0.00 0.00 -
P/NAPS 2.54 2.67 1.86 1.57 1.75 1.79 1.35 52.34%

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