[IDEAL] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[IDEAL] IDEAL CAPITAL BERHAD
Announcement Date
25-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -6.45%
YoY- 536.66%
Quarter Report
Latest QR
Upcoming QR
IDEAL's Result
IDEAL's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 675,754 503,542 400,291 205,597 246,487 153,458 93,288 273.02%
PBT 145,386 111,747 85,930 39,569 45,960 27,293 15,571 341.60%
Tax -36,890 -27,393 -20,832 -9,869 -12,121 -7,066 -3,937 342.64%
NP 108,496 84,354 65,098 29,700 33,839 20,227 11,634 341.25%
-
NP to SH 50,853 38,681 30,264 14,694 15,707 9,343 5,405 343.85%
-
Tax Rate 25.37% 24.51% 24.24% 24.94% 26.37% 25.89% 25.28% -
Total Cost 567,258 419,188 335,193 175,897 212,648 133,231 81,654 262.80%
-
Net Worth 145,144 132,860 124,442 108,877 93,213 86,839 82,895 45.12%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 145,144 132,860 124,442 108,877 93,213 86,839 82,895 45.12%
NOSH 110,468 110,468 110,468 110,468 110,468 110,468 110,468 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 16.06% 16.75% 16.26% 14.45% 13.73% 13.18% 12.47% -
ROE 35.04% 29.11% 24.32% 13.50% 16.85% 10.76% 6.52% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 611.72 455.82 362.36 186.11 223.13 138.92 84.45 273.02%
EPS 46.03 35.02 27.40 13.30 14.22 8.46 4.89 343.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3139 1.2027 1.1265 0.9856 0.8438 0.7861 0.7504 45.12%
Adjusted Per Share Value based on latest NOSH - 110,468
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 135.16 100.71 80.06 41.12 49.30 30.69 18.66 273.01%
EPS 10.17 7.74 6.05 2.94 3.14 1.87 1.08 344.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2903 0.2657 0.2489 0.2178 0.1864 0.1737 0.1658 45.12%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.09 1.34 1.05 0.65 0.675 0.755 0.78 -
P/RPS 0.18 0.29 0.29 0.35 0.30 0.54 0.92 -66.19%
P/EPS 2.37 3.83 3.83 4.89 4.75 8.93 15.94 -71.83%
EY 42.23 26.13 26.09 20.46 21.06 11.20 6.27 255.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.11 0.93 0.66 0.80 0.96 1.04 -13.92%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 21/11/18 04/09/18 25/05/18 28/02/18 28/11/17 30/08/17 -
Price 1.27 1.37 1.53 0.65 0.70 0.72 0.77 -
P/RPS 0.21 0.30 0.42 0.35 0.31 0.52 0.91 -62.27%
P/EPS 2.76 3.91 5.58 4.89 4.92 8.51 15.74 -68.57%
EY 36.25 25.56 17.91 20.46 20.31 11.75 6.35 218.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.14 1.36 0.66 0.83 0.92 1.03 -3.91%

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