[IDEAL] QoQ TTM Result on 30-Jun-2022 [#2]

Stock
[IDEAL] IDEAL CAPITAL BERHAD
Announcement Date
30-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 9.23%
YoY- 317.18%
Quarter Report
Latest QR
Upcoming QR
IDEAL's Result
IDEAL's Financial Summary
View:
Show?
TTM Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 464,288 420,556 512,813 510,612 472,052 473,090 423,711 6.29%
PBT 56,431 52,964 67,285 83,132 72,466 78,293 70,635 -13.91%
Tax -19,085 -17,055 -19,049 -22,170 -19,781 -20,879 -19,279 -0.67%
NP 37,346 35,909 48,236 60,962 52,685 57,414 51,356 -19.14%
-
NP to SH 42,197 40,692 53,655 69,557 63,680 67,834 60,417 -21.29%
-
Tax Rate 33.82% 32.20% 28.31% 26.67% 27.30% 26.67% 27.29% -
Total Cost 426,942 384,647 464,577 449,650 419,367 415,676 372,355 9.55%
-
Net Worth 627,750 632,250 616,300 610,000 598,500 590,150 527,729 12.27%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 627,750 632,250 616,300 610,000 598,500 590,150 527,729 12.27%
NOSH 500,000 500,000 500,000 500,000 500,000 500,000 465,739 4.85%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 8.04% 8.54% 9.41% 11.94% 11.16% 12.14% 12.12% -
ROE 6.72% 6.44% 8.71% 11.40% 10.64% 11.49% 11.45% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 92.86 84.11 102.56 102.12 94.41 94.62 90.98 1.37%
EPS 8.44 8.14 10.73 13.91 12.74 13.57 12.97 -24.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2555 1.2645 1.2326 1.22 1.197 1.1803 1.1331 7.08%
Adjusted Per Share Value based on latest NOSH - 500,000
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 92.86 84.11 102.56 102.12 94.41 94.62 84.74 6.29%
EPS 8.44 8.14 10.73 13.91 12.74 13.57 12.08 -21.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2555 1.2645 1.2326 1.22 1.197 1.1803 1.0555 12.27%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 2.18 1.70 1.75 1.35 1.35 1.31 0.93 -
P/RPS 2.35 2.02 1.71 1.32 1.43 1.38 1.02 74.52%
P/EPS 25.83 20.89 16.31 9.70 10.60 9.66 7.17 135.18%
EY 3.87 4.79 6.13 10.30 9.43 10.36 13.95 -57.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 1.34 1.42 1.11 1.13 1.11 0.82 65.20%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/05/23 28/02/23 29/11/22 30/08/22 30/05/22 28/02/22 26/11/21 -
Price 2.20 2.26 1.66 1.78 1.35 1.34 1.20 -
P/RPS 2.37 2.69 1.62 1.74 1.43 1.42 1.32 47.77%
P/EPS 26.07 27.77 15.47 12.80 10.60 9.88 9.25 99.65%
EY 3.84 3.60 6.46 7.82 9.43 10.12 10.81 -49.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 1.79 1.35 1.46 1.13 1.14 1.06 39.72%

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