[IDEAL] YoY Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[IDEAL] IDEAL CAPITAL BERHAD
Announcement Date
04-Sep-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 2.98%
YoY- 459.93%
Quarter Report
Latest QR
Upcoming QR
IDEAL's Result
IDEAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 325,890 202,200 576,484 800,582 186,576 40,732 18,552 61.16%
PBT 40,322 -110,796 159,210 171,860 31,142 6,886 -2,830 -
Tax -12,252 -3,142 -37,758 -41,664 -7,874 -1,896 -142 110.06%
NP 28,070 -113,938 121,452 130,196 23,268 4,990 -2,972 -
-
NP to SH 31,372 -113,688 61,138 60,528 10,810 1,882 -2,972 -
-
Tax Rate 30.39% - 23.72% 24.24% 25.28% 27.53% - -
Total Cost 297,820 316,138 455,032 670,386 163,308 35,742 21,524 54.88%
-
Net Worth 509,379 502,861 530,249 124,442 82,895 70,125 29,488 60.71%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - 9,277 - - - - -
Div Payout % - - 15.17% - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 509,379 502,861 530,249 124,442 82,895 70,125 29,488 60.71%
NOSH 465,739 465,053 463,869 110,468 110,468 110,468 70,094 37.07%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 8.61% -56.35% 21.07% 16.26% 12.47% 12.25% -16.02% -
ROE 6.16% -22.61% 11.53% 48.64% 13.04% 2.68% -10.08% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 69.97 43.48 124.28 724.72 168.90 36.87 26.47 17.56%
EPS 6.74 -24.44 13.18 54.80 9.78 1.70 -4.24 -
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.0937 1.0813 1.1431 1.1265 0.7504 0.6348 0.4207 17.24%
Adjusted Per Share Value based on latest NOSH - 110,468
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 65.18 40.44 115.30 160.12 37.32 8.15 3.71 61.16%
EPS 6.27 -22.74 12.23 12.11 2.16 0.38 -0.59 -
DPS 0.00 0.00 1.86 0.00 0.00 0.00 0.00 -
NAPS 1.0188 1.0058 1.0605 0.2489 0.1658 0.1403 0.059 60.70%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.95 1.27 1.18 1.05 0.78 0.80 0.855 -
P/RPS 1.36 2.92 0.95 0.14 0.46 2.17 3.23 -13.41%
P/EPS 14.10 -5.20 8.95 1.92 7.97 46.96 -20.17 -
EY 7.09 -19.25 11.17 52.18 12.55 2.13 -4.96 -
DY 0.00 0.00 1.69 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.17 1.03 0.93 1.04 1.26 2.03 -13.15%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 08/09/21 28/08/20 30/08/19 04/09/18 30/08/17 24/08/16 27/07/15 -
Price 0.94 1.07 0.00 1.53 0.77 0.795 0.84 -
P/RPS 1.34 2.46 0.00 0.21 0.46 2.16 3.17 -13.35%
P/EPS 13.95 -4.38 0.00 2.79 7.87 46.66 -19.81 -
EY 7.17 -22.85 0.00 35.81 12.71 2.14 -5.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.99 0.00 1.36 1.03 1.25 2.00 -13.11%

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