[IDEAL] YoY Annual (Unaudited) Result on 31-Dec-2016 [#4]

Stock
[IDEAL] IDEAL CAPITAL BERHAD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
YoY- 496.09%
Quarter Report
Latest QR
Upcoming QR
IDEAL's Result
IDEAL's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 570,373 675,754 246,487 153,347 11,327 4,952 16,944 79.64%
PBT 117,095 145,386 45,960 22,857 -1,733 -3,365 -1,514 -
Tax -28,336 -36,890 -12,121 -5,802 -146 0 1 -
NP 88,759 108,496 33,839 17,055 -1,879 -3,365 -1,513 -
-
NP to SH 58,153 50,853 15,707 8,310 -2,098 -3,365 -1,513 -
-
Tax Rate 24.20% 25.37% 26.37% 25.38% - - - -
Total Cost 481,614 567,258 212,648 136,292 13,206 8,317 18,457 72.17%
-
Net Worth 553,480 145,144 93,213 77,493 69,904 31,036 18,193 76.63%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 9,285 - - - - - - -
Div Payout % 15.97% - - - - - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 553,480 145,144 93,213 77,493 69,904 31,036 18,193 76.63%
NOSH 464,025 110,468 110,468 110,468 110,468 70,250 54,035 43.07%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 15.56% 16.06% 13.73% 11.12% -16.59% -67.95% -8.93% -
ROE 10.51% 35.04% 16.85% 10.72% -3.00% -10.84% -8.32% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 122.86 611.72 223.13 138.82 10.25 7.05 31.36 25.54%
EPS 12.53 46.03 14.22 7.52 -1.90 -4.79 -2.80 -
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1922 1.3139 0.8438 0.7015 0.6328 0.4418 0.3367 23.44%
Adjusted Per Share Value based on latest NOSH - 110,468
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 114.08 135.16 49.30 30.67 2.27 0.99 3.39 79.63%
EPS 11.63 10.17 3.14 1.66 -0.42 -0.67 -0.30 -
DPS 1.86 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.107 0.2903 0.1864 0.155 0.1398 0.0621 0.0364 76.62%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 1.58 1.09 0.675 0.75 0.90 0.81 0.59 -
P/RPS 1.29 0.18 0.30 0.54 8.78 11.49 1.88 -6.08%
P/EPS 12.61 2.37 4.75 9.97 -47.39 -16.91 -21.07 -
EY 7.93 42.23 21.06 10.03 -2.11 -5.91 -4.75 -
DY 1.27 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 0.83 0.80 1.07 1.42 1.83 1.75 -4.46%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 28/02/20 27/02/19 28/02/18 28/02/17 29/02/16 27/02/15 27/02/14 -
Price 1.44 1.27 0.70 0.79 0.81 0.88 0.60 -
P/RPS 1.17 0.21 0.31 0.57 7.90 12.48 1.91 -7.84%
P/EPS 11.50 2.76 4.92 10.50 -42.65 -18.37 -21.43 -
EY 8.70 36.25 20.31 9.52 -2.34 -5.44 -4.67 -
DY 1.39 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 0.97 0.83 1.13 1.28 1.99 1.78 -6.22%

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