[IDEAL] YoY Annualized Quarter Result on 30-Jun-2020 [#2]

Stock
[IDEAL] IDEAL CAPITAL BERHAD
Announcement Date
28-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -10.01%
YoY- -285.95%
Quarter Report
Latest QR
Upcoming QR
IDEAL's Result
IDEAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 493,898 400,934 325,890 202,200 576,484 800,582 186,576 17.60%
PBT 54,650 49,918 40,322 -110,796 159,210 171,860 31,142 9.82%
Tax -18,894 -14,834 -12,252 -3,142 -37,758 -41,664 -7,874 15.69%
NP 35,756 35,084 28,070 -113,938 121,452 130,196 23,268 7.41%
-
NP to SH 37,698 36,402 31,372 -113,688 61,138 60,528 10,810 23.13%
-
Tax Rate 34.57% 29.72% 30.39% - 23.72% 24.24% 25.28% -
Total Cost 458,142 365,850 297,820 316,138 455,032 670,386 163,308 18.74%
-
Net Worth 638,400 610,000 509,379 502,861 530,249 124,442 82,895 40.50%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 10,000 - - - 9,277 - - -
Div Payout % 26.53% - - - 15.17% - - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 638,400 610,000 509,379 502,861 530,249 124,442 82,895 40.50%
NOSH 500,000 500,000 465,739 465,053 463,869 110,468 110,468 28.59%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 7.24% 8.75% 8.61% -56.35% 21.07% 16.26% 12.47% -
ROE 5.91% 5.97% 6.16% -22.61% 11.53% 48.64% 13.04% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 98.78 80.19 69.97 43.48 124.28 724.72 168.90 -8.54%
EPS 7.54 7.28 6.74 -24.44 13.18 54.80 9.78 -4.24%
DPS 2.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.2768 1.22 1.0937 1.0813 1.1431 1.1265 0.7504 9.25%
Adjusted Per Share Value based on latest NOSH - 465,053
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 98.78 80.19 65.18 40.44 115.30 160.12 37.32 17.60%
EPS 7.54 7.28 6.27 -22.74 12.23 12.11 2.16 23.15%
DPS 2.00 0.00 0.00 0.00 1.86 0.00 0.00 -
NAPS 1.2768 1.22 1.0188 1.0057 1.0605 0.2489 0.1658 40.50%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 2.14 1.35 0.95 1.27 1.18 1.05 0.78 -
P/RPS 2.17 1.68 1.36 2.92 0.95 0.14 0.46 29.48%
P/EPS 28.38 18.54 14.10 -5.20 8.95 1.92 7.97 23.56%
EY 3.52 5.39 7.09 -19.25 11.17 52.18 12.55 -19.08%
DY 0.93 0.00 0.00 0.00 1.69 0.00 0.00 -
P/NAPS 1.68 1.11 0.87 1.17 1.03 0.93 1.04 8.31%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 29/08/23 30/08/22 08/09/21 28/08/20 30/08/19 04/09/18 30/08/17 -
Price 2.01 1.78 0.94 1.07 0.00 1.53 0.77 -
P/RPS 2.03 2.22 1.34 2.46 0.00 0.21 0.46 28.05%
P/EPS 26.66 24.45 13.95 -4.38 0.00 2.79 7.87 22.53%
EY 3.75 4.09 7.17 -22.85 0.00 35.81 12.71 -18.40%
DY 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.46 0.86 0.99 0.00 1.36 1.03 7.27%

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