[ICAP] YoY Annual (Unaudited) Result on 31-May-2021 [#4]

Stock
[ICAP] ICAPITAL.BIZ BHD
Announcement Date
17-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2021
Quarter
31-May-2021 [#4]
Profit Trend
YoY- 66.76%
Quarter Report
Latest QR
Upcoming QR
ICAP's Result
ICAP's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
Revenue 14,663 11,305 7,099 6,530 12,760 14,726 24,876 -8.42%
PBT 3,739 2,607 -1,405 -613 -1,729 6,070 11,138 -16.61%
Tax -756 -861 -633 -583 -1,869 -2,056 -2,236 -16.52%
NP 2,983 1,746 -2,038 -1,196 -3,598 4,014 8,902 -16.64%
-
NP to SH 2,983 1,746 -2,038 -1,196 -3,598 4,014 8,902 -16.64%
-
Tax Rate 20.22% 33.03% - - - 33.87% 20.08% -
Total Cost 11,680 9,559 9,137 7,726 16,358 10,712 15,974 -5.07%
-
Net Worth 603,399 476,000 446,600 425,599 394,799 450,800 498,399 3.23%
Dividend
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
Net Worth 603,399 476,000 446,600 425,599 394,799 450,800 498,399 3.23%
NOSH 140,000 140,000 140,000 140,000 140,000 140,000 140,000 0.00%
Ratio Analysis
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
NP Margin 20.34% 15.44% -28.71% -18.32% -28.20% 27.26% 35.79% -
ROE 0.49% 0.37% -0.46% -0.28% -0.91% 0.89% 1.79% -
Per Share
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
RPS 10.47 8.08 5.07 4.66 9.11 10.52 17.77 -8.43%
EPS 2.13 1.25 -1.46 -0.85 -2.57 2.87 6.36 -16.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.31 3.40 3.19 3.04 2.82 3.22 3.56 3.23%
Adjusted Per Share Value based on latest NOSH - 140,000
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
RPS 10.40 8.02 5.03 4.63 9.05 10.44 17.64 -8.42%
EPS 2.12 1.24 -1.45 -0.85 -2.55 2.85 6.31 -16.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.2783 3.375 3.1666 3.0177 2.7993 3.1963 3.5338 3.23%
Price Multiplier on Financial Quarter End Date
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
Date 31/05/24 31/05/23 31/05/22 31/05/21 29/05/20 31/05/19 31/05/18 -
Price 3.16 2.06 2.08 1.90 2.03 2.42 2.59 -
P/RPS 30.17 25.51 41.02 40.74 22.27 23.01 14.58 12.87%
P/EPS 148.31 165.18 -142.89 -222.41 -78.99 84.40 40.73 24.01%
EY 0.67 0.61 -0.70 -0.45 -1.27 1.18 2.46 -19.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.61 0.65 0.63 0.72 0.75 0.73 0.00%
Price Multiplier on Announcement Date
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
Date 17/07/24 27/07/23 20/07/22 17/08/21 29/07/20 23/07/19 30/07/18 -
Price 3.37 2.32 1.93 2.00 2.01 2.32 2.80 -
P/RPS 32.18 28.73 38.06 42.88 22.05 22.06 15.76 12.62%
P/EPS 158.16 186.03 -132.58 -234.11 -78.21 80.92 44.04 23.72%
EY 0.63 0.54 -0.75 -0.43 -1.28 1.24 2.27 -19.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.68 0.61 0.66 0.71 0.72 0.79 -0.21%

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