[IDEAL] QoQ TTM Result on 30-Jun-2018 [#2]

Stock
[IDEAL] IDEAL CAPITAL BERHAD
Announcement Date
04-Sep-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 44.38%
YoY- 217.62%
Quarter Report
Latest QR
Upcoming QR
IDEAL's Result
IDEAL's Financial Summary
View:
Show?
TTM Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 611,492 675,754 596,570 553,488 406,009 246,486 247,952 82.63%
PBT 141,309 148,411 130,422 116,328 78,757 45,970 40,375 130.69%
Tax -34,878 -36,890 -32,448 -29,016 -20,258 -12,121 -10,336 125.14%
NP 106,431 111,521 97,974 87,312 58,499 33,849 30,039 132.58%
-
NP to SH 48,448 50,964 45,054 40,576 28,103 15,717 14,522 123.43%
-
Tax Rate 24.68% 24.86% 24.88% 24.94% 25.72% 26.37% 25.60% -
Total Cost 505,061 564,233 498,596 466,176 347,510 212,637 217,913 75.22%
-
Net Worth 158,389 145,144 132,860 124,442 108,877 93,213 86,839 49.33%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 158,389 145,144 132,860 124,442 108,877 93,213 86,839 49.33%
NOSH 110,468 110,468 110,468 110,468 110,468 110,468 110,468 0.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 17.41% 16.50% 16.42% 15.77% 14.41% 13.73% 12.11% -
ROE 30.59% 35.11% 33.91% 32.61% 25.81% 16.86% 16.72% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 553.54 611.72 540.04 501.04 367.53 223.13 224.46 82.63%
EPS 43.86 46.13 40.78 36.73 25.44 14.23 13.15 123.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4338 1.3139 1.2027 1.1265 0.9856 0.8438 0.7861 49.33%
Adjusted Per Share Value based on latest NOSH - 110,468
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 122.30 135.16 119.32 110.70 81.20 49.30 49.59 82.63%
EPS 9.69 10.19 9.01 8.12 5.62 3.14 2.90 123.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3168 0.2903 0.2657 0.2489 0.2178 0.1864 0.1737 49.33%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 1.14 1.09 1.34 1.05 0.65 0.675 0.755 -
P/RPS 0.21 0.18 0.25 0.21 0.18 0.30 0.34 -27.49%
P/EPS 2.60 2.36 3.29 2.86 2.56 4.74 5.74 -41.04%
EY 38.47 42.33 30.44 34.98 39.14 21.08 17.41 69.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.83 1.11 0.93 0.66 0.80 0.96 -11.45%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/05/19 27/02/19 21/11/18 04/09/18 25/05/18 28/02/18 28/11/17 -
Price 1.10 1.30 1.37 1.53 0.65 0.70 0.72 -
P/RPS 0.20 0.21 0.25 0.31 0.18 0.31 0.32 -26.92%
P/EPS 2.51 2.82 3.36 4.17 2.56 4.92 5.48 -40.60%
EY 39.87 35.49 29.77 24.01 39.14 20.33 18.26 68.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.99 1.14 1.36 0.66 0.83 0.92 -11.19%

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