[ICAP] YoY Annualized Quarter Result on 31-Aug-2019 [#1]

Stock
[ICAP] ICAPITAL.BIZ BHD
Announcement Date
21-Sep-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2020
Quarter
31-Aug-2019 [#1]
Profit Trend
QoQ- 115.55%
YoY- 13.13%
Quarter Report
Latest QR
Upcoming QR
ICAP's Result
ICAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 CAGR
Revenue 13,132 9,652 11,408 18,324 17,948 18,992 16,336 -3.57%
PBT 5,100 2,408 4,696 10,700 9,716 10,860 8,548 -8.24%
Tax -732 -612 -512 -2,048 -2,068 -1,928 -2,032 -15.64%
NP 4,368 1,796 4,184 8,652 7,648 8,932 6,516 -6.44%
-
NP to SH 4,368 1,796 4,184 8,652 7,648 8,932 6,516 -6.44%
-
Tax Rate 14.35% 25.42% 10.90% 19.14% 21.28% 17.75% 23.77% -
Total Cost 8,764 7,856 7,224 9,672 10,300 10,060 9,820 -1.87%
-
Net Worth 448,000 485,800 400,399 446,600 498,399 473,200 433,999 0.53%
Dividend
31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 CAGR
Net Worth 448,000 485,800 400,399 446,600 498,399 473,200 433,999 0.53%
NOSH 140,000 140,000 140,000 140,000 140,000 140,000 140,000 0.00%
Ratio Analysis
31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 CAGR
NP Margin 33.26% 18.61% 36.68% 47.22% 42.61% 47.03% 39.89% -
ROE 0.97% 0.37% 1.04% 1.94% 1.53% 1.89% 1.50% -
Per Share
31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 CAGR
RPS 9.38 6.89 8.15 13.09 12.82 13.57 11.67 -3.57%
EPS 3.12 1.28 3.00 6.20 5.48 6.40 4.64 -6.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.20 3.47 2.86 3.19 3.56 3.38 3.10 0.53%
Adjusted Per Share Value based on latest NOSH - 140,000
31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 CAGR
RPS 9.31 6.84 8.09 12.99 12.73 13.47 11.58 -3.56%
EPS 3.10 1.27 2.97 6.13 5.42 6.33 4.62 -6.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1765 3.4445 2.839 3.1666 3.5338 3.3552 3.0772 0.53%
Price Multiplier on Financial Quarter End Date
31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 CAGR
Date 30/08/22 30/08/21 28/08/20 30/08/19 30/08/18 30/08/17 30/08/16 -
Price 1.94 2.07 1.98 2.38 2.77 2.69 2.31 -
P/RPS 20.68 30.02 24.30 18.18 21.61 19.83 19.80 0.72%
P/EPS 62.18 161.36 66.25 38.51 50.71 42.16 49.63 3.82%
EY 1.61 0.62 1.51 2.60 1.97 2.37 2.01 -3.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.60 0.69 0.75 0.78 0.80 0.75 -3.38%
Price Multiplier on Announcement Date
31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 CAGR
Date 11/10/22 11/10/21 01/10/20 20/09/19 17/10/18 05/10/17 24/10/16 -
Price 1.94 2.49 1.99 2.35 2.76 2.69 2.44 -
P/RPS 20.68 36.12 24.42 17.95 21.53 19.83 20.91 -0.18%
P/EPS 62.18 194.10 66.59 38.03 50.52 42.16 52.42 2.88%
EY 1.61 0.52 1.50 2.63 1.98 2.37 1.91 -2.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.72 0.70 0.74 0.78 0.80 0.79 -4.21%

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