[IDEAL] QoQ 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- 130.57%
YoY- 536.66%
Quarter Report
Latest QR
Upcoming QR
IDEAL's Result
IDEAL's Financial Summary
View:
Show?
Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 172,212 103,252 194,693 205,597 93,028 60,170 47,214 136.39%
PBT 36,664 25,817 46,361 39,569 18,675 11,723 8,790 158.44%
Tax -9,496 -6,562 -10,963 -9,869 -5,054 -3,130 -2,205 163.99%
NP 27,168 19,255 35,398 29,700 13,621 8,593 6,585 156.57%
-
NP to SH 12,283 8,417 15,570 14,694 6,373 3,939 3,097 149.93%
-
Tax Rate 25.90% 25.42% 23.65% 24.94% 27.06% 26.70% 25.09% -
Total Cost 145,044 83,997 159,295 175,897 79,407 51,577 40,629 133.04%
-
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 15.78% 18.65% 18.18% 14.45% 14.64% 14.28% 13.95% -
ROE 8.46% 6.34% 12.51% 13.50% 6.84% 4.54% 3.74% -
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 155.89 93.47 176.24 186.11 84.21 54.47 42.74 136.39%
EPS 11.12 7.62 14.09 13.30 5.77 3.57 2.80 150.15%
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 34.44 20.65 38.94 41.12 18.61 12.03 9.44 136.43%
EPS 2.46 1.68 3.11 2.94 1.27 0.79 0.62 149.99%
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 0.70 1.43 0.60 0.35 0.80 1.39 1.82 -47.02%
P/EPS 9.80 17.59 7.45 4.89 11.70 21.17 27.82 -50.02%
EY 10.20 5.69 13.42 20.46 8.55 4.72 3.59 100.22%
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 0.81 1.47 0.87 0.35 0.83 1.32 1.80 -41.19%
P/EPS 11.42 17.98 10.86 4.89 12.13 20.19 27.47 -44.20%
EY 8.76 5.56 9.21 20.46 8.24 4.95 3.64 79.29%
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