[IDEAL] QoQ Quarter Result on 30-Sep-2017 [#3]

Stock
[IDEAL] IDEAL CAPITAL BERHAD
Announcement Date
28-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 27.19%
YoY- 79.7%
Quarter Report
Latest QR
Upcoming QR
IDEAL's Result
IDEAL's Financial Summary
View:
Show?
Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 194,693 205,597 93,028 60,170 47,214 46,074 94,494 62.13%
PBT 46,361 39,569 18,675 11,723 8,790 6,782 13,080 133.00%
Tax -10,963 -9,869 -5,054 -3,130 -2,205 -1,732 -3,269 124.54%
NP 35,398 29,700 13,621 8,593 6,585 5,050 9,811 135.79%
-
NP to SH 15,570 14,694 6,373 3,939 3,097 2,308 5,178 108.75%
-
Tax Rate 23.65% 24.94% 27.06% 26.70% 25.09% 25.54% 24.99% -
Total Cost 159,295 175,897 79,407 51,577 40,629 41,024 84,683 52.55%
-
Net Worth 124,442 108,877 93,213 86,839 82,895 79,802 77,493 37.25%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 124,442 108,877 93,213 86,839 82,895 79,802 77,493 37.25%
NOSH 110,468 110,468 110,468 110,468 110,468 110,468 110,468 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 18.18% 14.45% 14.64% 14.28% 13.95% 10.96% 10.38% -
ROE 12.51% 13.50% 6.84% 4.54% 3.74% 2.89% 6.68% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 176.24 186.11 84.21 54.47 42.74 41.71 85.54 62.13%
EPS 14.09 13.30 5.77 3.57 2.80 2.09 4.69 108.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1265 0.9856 0.8438 0.7861 0.7504 0.7224 0.7015 37.25%
Adjusted Per Share Value based on latest NOSH - 110,468
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 38.94 41.12 18.61 12.03 9.44 9.22 18.90 62.13%
EPS 3.11 2.94 1.27 0.79 0.62 0.46 1.04 107.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2489 0.2178 0.1864 0.1737 0.1658 0.1596 0.155 37.24%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.05 0.65 0.675 0.755 0.78 0.805 0.75 -
P/RPS 0.60 0.35 0.80 1.39 1.82 1.93 0.88 -22.58%
P/EPS 7.45 4.89 11.70 21.17 27.82 38.53 16.00 -40.00%
EY 13.42 20.46 8.55 4.72 3.59 2.60 6.25 66.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.66 0.80 0.96 1.04 1.11 1.07 -8.94%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 04/09/18 25/05/18 28/02/18 28/11/17 30/08/17 30/05/17 28/02/17 -
Price 1.53 0.65 0.70 0.72 0.77 0.835 0.79 -
P/RPS 0.87 0.35 0.83 1.32 1.80 2.00 0.92 -3.66%
P/EPS 10.86 4.89 12.13 20.19 27.47 39.97 16.85 -25.44%
EY 9.21 20.46 8.24 4.95 3.64 2.50 5.93 34.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 0.66 0.83 0.92 1.03 1.16 1.13 13.18%

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