[IDEAL] QoQ Quarter Result on 31-Dec-2018 [#4]

Stock
[IDEAL] IDEAL CAPITAL BERHAD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 45.93%
YoY- 92.73%
Quarter Report
Latest QR
Upcoming QR
IDEAL's Result
IDEAL's Financial Summary
View:
Show?
Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 152,402 146,907 141,335 172,212 103,252 194,693 205,597 -18.07%
PBT 23,374 47,138 32,467 36,664 25,817 46,361 39,569 -29.57%
Tax -4,748 -11,022 -7,857 -9,496 -6,562 -10,963 -9,869 -38.57%
NP 18,626 36,116 24,610 27,168 19,255 35,398 29,700 -26.71%
-
NP to SH 15,760 18,390 12,178 12,283 8,417 15,570 14,694 4.77%
-
Tax Rate 20.31% 23.38% 24.20% 25.90% 25.42% 23.65% 24.94% -
Total Cost 133,776 110,791 116,725 145,044 83,997 159,295 175,897 -16.66%
-
Net Worth 545,798 529,511 158,389 145,144 132,860 124,442 108,877 192.62%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - 4,632 - - - - - -
Div Payout % - 25.19% - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 545,798 529,511 158,389 145,144 132,860 124,442 108,877 192.62%
NOSH 463,556 463,224 110,468 110,468 110,468 110,468 110,468 159.93%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 12.22% 24.58% 17.41% 15.78% 18.65% 18.18% 14.45% -
ROE 2.89% 3.47% 7.69% 8.46% 6.34% 12.51% 13.50% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 32.87 31.71 127.94 155.89 93.47 176.24 186.11 -68.48%
EPS 3.40 3.97 11.02 11.12 7.62 14.09 13.30 -59.68%
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.177 1.1431 1.4338 1.3139 1.2027 1.1265 0.9856 12.54%
Adjusted Per Share Value based on latest NOSH - 110,468
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 30.48 29.38 28.27 34.44 20.65 38.94 41.12 -18.08%
EPS 3.15 3.68 2.44 2.46 1.68 3.11 2.94 4.70%
DPS 0.00 0.93 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0916 1.0591 0.3168 0.2903 0.2657 0.2489 0.2178 192.58%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 1.40 1.18 1.14 1.09 1.34 1.05 0.65 -
P/RPS 4.26 3.72 0.89 0.70 1.43 0.60 0.35 428.32%
P/EPS 41.19 29.72 10.34 9.80 17.59 7.45 4.89 313.45%
EY 2.43 3.36 9.67 10.20 5.69 13.42 20.46 -75.80%
DY 0.00 0.85 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.03 0.80 0.83 1.11 0.93 0.66 48.08%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 29/11/19 30/08/19 29/05/19 27/02/19 21/11/18 04/09/18 25/05/18 -
Price 1.30 0.00 1.10 1.27 1.37 1.53 0.65 -
P/RPS 3.96 0.00 0.86 0.81 1.47 0.87 0.35 403.24%
P/EPS 38.25 0.00 9.98 11.42 17.98 10.86 4.89 293.55%
EY 2.61 0.00 10.02 8.76 5.56 9.21 20.46 -74.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.00 0.77 0.97 1.14 1.36 0.66 40.52%

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