[IDEAL] QoQ 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- -45.94%
YoY- 113.68%
Quarter Report
Latest QR
Upcoming QR
IDEAL's Result
IDEAL's Financial Summary
View:
Show?
Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 146,907 141,335 172,212 103,252 194,693 205,597 93,028 35.72%
PBT 47,138 32,467 36,664 25,817 46,361 39,569 18,675 85.69%
Tax -11,022 -7,857 -9,496 -6,562 -10,963 -9,869 -5,054 68.41%
NP 36,116 24,610 27,168 19,255 35,398 29,700 13,621 91.91%
-
NP to SH 18,390 12,178 12,283 8,417 15,570 14,694 6,373 103.08%
-
Tax Rate 23.38% 24.20% 25.90% 25.42% 23.65% 24.94% 27.06% -
Total Cost 110,791 116,725 145,044 83,997 159,295 175,897 79,407 24.93%
-
Net Worth 529,511 158,389 145,144 132,860 124,442 108,877 93,213 219.38%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 4,632 - - - - - - -
Div Payout % 25.19% - - - - - - -
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 529,511 158,389 145,144 132,860 124,442 108,877 93,213 219.38%
NOSH 463,224 110,468 110,468 110,468 110,468 110,468 110,468 160.72%
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 24.58% 17.41% 15.78% 18.65% 18.18% 14.45% 14.64% -
ROE 3.47% 7.69% 8.46% 6.34% 12.51% 13.50% 6.84% -
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 31.71 127.94 155.89 93.47 176.24 186.11 84.21 -47.94%
EPS 3.97 11.02 11.12 7.62 14.09 13.30 5.77 -22.11%
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 29.38 28.27 34.44 20.65 38.94 41.12 18.61 35.69%
EPS 3.68 2.44 2.46 1.68 3.11 2.94 1.27 103.64%
DPS 0.93 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.059 0.3168 0.2903 0.2657 0.2489 0.2178 0.1864 219.40%
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 3.72 0.89 0.70 1.43 0.60 0.35 0.80 179.37%
P/EPS 29.72 10.34 9.80 17.59 7.45 4.89 11.70 86.48%
EY 3.36 9.67 10.20 5.69 13.42 20.46 8.55 -46.44%
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 0.81 1.47 0.87 0.35 0.83 -
P/EPS 0.00 9.98 11.42 17.98 10.86 4.89 12.13 -
EY 0.00 10.02 8.76 5.56 9.21 20.46 8.24 -
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