[IDEAL] QoQ Quarter Result on 30-Jun-2017 [#2]

Stock
[IDEAL] IDEAL CAPITAL BERHAD
Announcement Date
30-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 34.19%
YoY- 146.77%
Quarter Report
Latest QR
Upcoming QR
IDEAL's Result
IDEAL's Financial Summary
View:
Show?
Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 205,597 93,028 60,170 47,214 46,074 94,494 38,487 205.89%
PBT 39,569 18,675 11,723 8,790 6,782 13,080 6,334 239.57%
Tax -9,869 -5,054 -3,130 -2,205 -1,732 -3,269 -1,584 238.97%
NP 29,700 13,621 8,593 6,585 5,050 9,811 4,750 239.77%
-
NP to SH 14,694 6,373 3,939 3,097 2,308 5,178 2,192 255.93%
-
Tax Rate 24.94% 27.06% 26.70% 25.09% 25.54% 24.99% 25.01% -
Total Cost 175,897 79,407 51,577 40,629 41,024 84,683 33,737 200.98%
-
Net Worth 108,877 93,213 86,839 82,895 79,802 77,493 72,312 31.39%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 108,877 93,213 86,839 82,895 79,802 77,493 72,312 31.39%
NOSH 110,468 110,468 110,468 110,468 110,468 110,468 110,468 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 14.45% 14.64% 14.28% 13.95% 10.96% 10.38% 12.34% -
ROE 13.50% 6.84% 4.54% 3.74% 2.89% 6.68% 3.03% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 186.11 84.21 54.47 42.74 41.71 85.54 34.84 205.89%
EPS 13.30 5.77 3.57 2.80 2.09 4.69 1.98 256.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9856 0.8438 0.7861 0.7504 0.7224 0.7015 0.6546 31.39%
Adjusted Per Share Value based on latest NOSH - 110,468
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 41.12 18.61 12.03 9.44 9.21 18.90 7.70 205.83%
EPS 2.94 1.27 0.79 0.62 0.46 1.04 0.44 255.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2178 0.1864 0.1737 0.1658 0.1596 0.155 0.1446 31.43%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.65 0.675 0.755 0.78 0.805 0.75 0.795 -
P/RPS 0.35 0.80 1.39 1.82 1.93 0.88 2.28 -71.36%
P/EPS 4.89 11.70 21.17 27.82 38.53 16.00 40.06 -75.42%
EY 20.46 8.55 4.72 3.59 2.60 6.25 2.50 306.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.80 0.96 1.04 1.11 1.07 1.21 -33.26%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 25/05/18 28/02/18 28/11/17 30/08/17 30/05/17 28/02/17 25/11/16 -
Price 0.65 0.70 0.72 0.77 0.835 0.79 0.785 -
P/RPS 0.35 0.83 1.32 1.80 2.00 0.92 2.25 -71.10%
P/EPS 4.89 12.13 20.19 27.47 39.97 16.85 39.56 -75.21%
EY 20.46 8.24 4.95 3.64 2.50 5.93 2.53 303.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.83 0.92 1.03 1.16 1.13 1.20 -32.89%

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