[IDEAL] QoQ TTM Result on 31-Mar-2019 [#1]

Stock
[IDEAL] IDEAL CAPITAL BERHAD
Announcement Date
29-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -4.94%
YoY- 72.39%
Quarter Report
Latest QR
Upcoming QR
IDEAL's Result
IDEAL's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 570,312 612,856 563,706 611,492 675,754 596,570 553,488 2.01%
PBT 120,010 139,643 142,086 141,309 148,411 130,422 116,328 2.09%
Tax -28,335 -33,123 -34,937 -34,878 -36,890 -32,448 -29,016 -1.56%
NP 91,675 106,520 107,149 106,431 111,521 97,974 87,312 3.29%
-
NP to SH 58,154 58,611 51,268 48,448 50,964 45,054 40,576 27.03%
-
Tax Rate 23.61% 23.72% 24.59% 24.68% 24.86% 24.88% 24.94% -
Total Cost 478,637 506,336 456,557 505,061 564,233 498,596 466,176 1.76%
-
Net Worth 553,480 545,798 529,511 158,389 145,144 132,860 124,442 169.71%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 9,274 4,632 4,632 - - - - -
Div Payout % 15.95% 7.90% 9.04% - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 553,480 545,798 529,511 158,389 145,144 132,860 124,442 169.71%
NOSH 464,025 463,556 463,224 110,468 110,468 110,468 110,468 159.65%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 16.07% 17.38% 19.01% 17.41% 16.50% 16.42% 15.77% -
ROE 10.51% 10.74% 9.68% 30.59% 35.11% 33.91% 32.61% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 122.85 132.16 121.69 553.54 611.72 540.04 501.04 -60.72%
EPS 12.53 12.64 11.07 43.86 46.13 40.78 36.73 -51.08%
DPS 2.00 1.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 1.1922 1.177 1.1431 1.4338 1.3139 1.2027 1.1265 3.84%
Adjusted Per Share Value based on latest NOSH - 110,468
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 114.07 122.58 112.75 122.30 135.16 119.32 110.70 2.01%
EPS 11.63 11.72 10.25 9.69 10.19 9.01 8.12 26.97%
DPS 1.86 0.93 0.93 0.00 0.00 0.00 0.00 -
NAPS 1.107 1.0916 1.0591 0.3168 0.2903 0.2657 0.2489 169.71%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 1.58 1.40 1.18 1.14 1.09 1.34 1.05 -
P/RPS 1.29 1.06 0.97 0.21 0.18 0.25 0.21 234.30%
P/EPS 12.61 11.08 10.66 2.60 2.36 3.29 2.86 168.15%
EY 7.93 9.03 9.38 38.47 42.33 30.44 34.98 -62.71%
DY 1.26 0.71 0.85 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.19 1.03 0.80 0.83 1.11 0.93 26.85%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 28/02/20 29/11/19 30/08/19 29/05/19 27/02/19 21/11/18 04/09/18 -
Price 1.44 1.30 1.49 1.10 1.30 1.37 1.53 -
P/RPS 1.17 0.98 1.22 0.20 0.21 0.25 0.31 141.82%
P/EPS 11.50 10.29 13.46 2.51 2.82 3.36 4.17 96.29%
EY 8.70 9.72 7.43 39.87 35.49 29.77 24.01 -49.08%
DY 1.39 0.77 0.67 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.10 1.30 0.77 0.99 1.14 1.36 -7.47%

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