[IDEAL] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[IDEAL] IDEAL CAPITAL BERHAD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 68.12%
YoY- 89.01%
Quarter Report
Latest QR
Upcoming QR
IDEAL's Result
IDEAL's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 503,542 400,291 205,597 246,487 153,458 93,288 46,074 391.76%
PBT 111,747 85,930 39,569 45,960 27,293 15,571 6,782 546.41%
Tax -27,393 -20,832 -9,869 -12,121 -7,066 -3,937 -1,732 529.02%
NP 84,354 65,098 29,700 33,839 20,227 11,634 5,050 552.32%
-
NP to SH 38,681 30,264 14,694 15,707 9,343 5,405 2,308 553.77%
-
Tax Rate 24.51% 24.24% 24.94% 26.37% 25.89% 25.28% 25.54% -
Total Cost 419,188 335,193 175,897 212,648 133,231 81,654 41,024 370.21%
-
Net Worth 132,860 124,442 108,877 93,213 86,839 82,895 79,802 40.42%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 132,860 124,442 108,877 93,213 86,839 82,895 79,802 40.42%
NOSH 110,468 110,468 110,468 110,468 110,468 110,468 110,468 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 16.75% 16.26% 14.45% 13.73% 13.18% 12.47% 10.96% -
ROE 29.11% 24.32% 13.50% 16.85% 10.76% 6.52% 2.89% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 455.82 362.36 186.11 223.13 138.92 84.45 41.71 391.74%
EPS 35.02 27.40 13.30 14.22 8.46 4.89 2.09 553.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2027 1.1265 0.9856 0.8438 0.7861 0.7504 0.7224 40.42%
Adjusted Per Share Value based on latest NOSH - 110,468
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 100.71 80.06 41.12 49.30 30.69 18.66 9.22 391.58%
EPS 7.74 6.05 2.94 3.14 1.87 1.08 0.46 555.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2657 0.2489 0.2178 0.1864 0.1737 0.1658 0.1596 40.42%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.34 1.05 0.65 0.675 0.755 0.78 0.805 -
P/RPS 0.29 0.29 0.35 0.30 0.54 0.92 1.93 -71.70%
P/EPS 3.83 3.83 4.89 4.75 8.93 15.94 38.53 -78.51%
EY 26.13 26.09 20.46 21.06 11.20 6.27 2.60 365.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.93 0.66 0.80 0.96 1.04 1.11 0.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 21/11/18 04/09/18 25/05/18 28/02/18 28/11/17 30/08/17 30/05/17 -
Price 1.37 1.53 0.65 0.70 0.72 0.77 0.835 -
P/RPS 0.30 0.42 0.35 0.31 0.52 0.91 2.00 -71.73%
P/EPS 3.91 5.58 4.89 4.92 8.51 15.74 39.97 -78.73%
EY 25.56 17.91 20.46 20.31 11.75 6.35 2.50 370.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.36 0.66 0.83 0.92 1.03 1.16 -1.15%

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