[IDEAL] QoQ TTM 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- 16.85%
YoY- 3782.98%
Quarter Report
Latest QR
Upcoming QR
IDEAL's Result
IDEAL's Financial Summary
View:
Show?
TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 406,009 246,486 247,952 226,269 198,698 153,347 59,392 260.61%
PBT 78,757 45,970 40,375 34,986 29,854 22,857 8,958 326.54%
Tax -20,258 -12,121 -10,336 -8,790 -7,495 -5,801 -2,493 304.70%
NP 58,499 33,849 30,039 26,196 22,359 17,056 6,465 334.81%
-
NP to SH 28,103 15,717 14,522 12,775 10,933 8,311 2,325 427.48%
-
Tax Rate 25.72% 26.37% 25.60% 25.12% 25.11% 25.38% 27.83% -
Total Cost 347,510 212,637 217,913 200,073 176,339 136,291 52,927 251.04%
-
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 14.41% 13.73% 12.11% 11.58% 11.25% 11.12% 10.89% -
ROE 25.81% 16.86% 16.72% 15.41% 13.70% 10.72% 3.22% -
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 367.53 223.13 224.46 204.83 179.87 138.82 53.76 260.63%
EPS 25.44 14.23 13.15 11.56 9.90 7.52 2.10 428.27%
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 81.20 49.30 49.59 45.25 39.74 30.67 11.88 260.58%
EPS 5.62 3.14 2.90 2.55 2.19 1.66 0.46 431.26%
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 0.18 0.30 0.34 0.38 0.45 0.54 1.48 -75.48%
P/EPS 2.56 4.74 5.74 6.74 8.13 9.97 37.77 -83.40%
EY 39.14 21.08 17.41 14.83 12.29 10.03 2.65 502.97%
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 0.18 0.31 0.32 0.38 0.46 0.57 1.46 -75.26%
P/EPS 2.56 4.92 5.48 6.66 8.44 10.50 37.30 -83.26%
EY 39.14 20.33 18.26 15.02 11.85 9.52 2.68 498.45%
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