[IDEAL] QoQ Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[IDEAL] IDEAL CAPITAL BERHAD
Announcement Date
21-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 27.81%
YoY- 314.01%
Quarter Report
Latest QR
Upcoming QR
IDEAL's Result
IDEAL's Financial Summary
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 288,242 141,335 675,754 503,542 400,291 205,597 246,487 11.02%
PBT 79,605 32,467 145,386 111,747 85,930 39,569 45,960 44.37%
Tax -18,879 -7,857 -36,890 -27,393 -20,832 -9,869 -12,121 34.47%
NP 60,726 24,610 108,496 84,354 65,098 29,700 33,839 47.83%
-
NP to SH 30,569 12,178 50,853 38,681 30,264 14,694 15,707 56.07%
-
Tax Rate 23.72% 24.20% 25.37% 24.51% 24.24% 24.94% 26.37% -
Total Cost 227,516 116,725 567,258 419,188 335,193 175,897 212,648 4.62%
-
Net Worth 530,249 158,389 145,144 132,860 124,442 108,877 93,213 219.68%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 4,638 - - - - - - -
Div Payout % 15.17% - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 530,249 158,389 145,144 132,860 124,442 108,877 93,213 219.68%
NOSH 463,869 110,468 110,468 110,468 110,468 110,468 110,468 160.96%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 21.07% 17.41% 16.06% 16.75% 16.26% 14.45% 13.73% -
ROE 5.77% 7.69% 35.04% 29.11% 24.32% 13.50% 16.85% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 62.14 127.94 611.72 455.82 362.36 186.11 223.13 -57.45%
EPS 6.59 11.02 46.03 35.02 27.40 13.30 14.22 -40.19%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1431 1.4338 1.3139 1.2027 1.1265 0.9856 0.8438 22.50%
Adjusted Per Share Value based on latest NOSH - 110,468
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 57.65 28.27 135.16 100.71 80.06 41.12 49.30 11.02%
EPS 6.11 2.44 10.17 7.74 6.05 2.94 3.14 56.05%
DPS 0.93 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0605 0.3168 0.2903 0.2657 0.2489 0.2178 0.1864 219.71%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 1.18 1.14 1.09 1.34 1.05 0.65 0.675 -
P/RPS 1.90 0.89 0.18 0.29 0.29 0.35 0.30 243.47%
P/EPS 17.91 10.34 2.37 3.83 3.83 4.89 4.75 142.84%
EY 5.58 9.67 42.23 26.13 26.09 20.46 21.06 -58.84%
DY 0.85 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.80 0.83 1.11 0.93 0.66 0.80 18.40%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 30/08/19 29/05/19 27/02/19 21/11/18 04/09/18 25/05/18 28/02/18 -
Price 0.00 1.10 1.27 1.37 1.53 0.65 0.70 -
P/RPS 0.00 0.86 0.21 0.30 0.42 0.35 0.31 -
P/EPS 0.00 9.98 2.76 3.91 5.58 4.89 4.92 -
EY 0.00 10.02 36.25 25.56 17.91 20.46 20.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.77 0.97 1.14 1.36 0.66 0.83 -

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