[IDEAL] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[IDEAL] IDEAL CAPITAL BERHAD
Announcement Date
17-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 42.17%
YoY- 34.27%
Quarter Report
Latest QR
Upcoming QR
IDEAL's Result
IDEAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 671,389 204,610 78,470 14,384 6,142 19,530 17,973 82.78%
PBT 148,996 36,390 13,036 -1,218 -2,614 -770 1,074 127.43%
Tax -36,524 -9,421 -3,376 -245 0 -44 -133 154.84%
NP 112,472 26,969 9,660 -1,464 -2,614 -814 941 121.86%
-
NP to SH 51,574 12,457 4,177 -1,718 -2,614 -814 941 94.83%
-
Tax Rate 24.51% 25.89% 25.90% - - - 12.38% -
Total Cost 558,917 177,641 68,810 15,848 8,757 20,345 17,032 78.88%
-
Net Worth 132,860 86,839 72,312 30,361 16,228 19,108 19,773 37.34%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 132,860 86,839 72,312 30,361 16,228 19,108 19,773 37.34%
NOSH 110,468 110,468 110,468 70,054 54,022 54,070 53,893 12.70%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 16.75% 13.18% 12.31% -10.18% -42.57% -4.17% 5.24% -
ROE 38.82% 14.35% 5.78% -5.66% -16.11% -4.26% 4.76% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 607.77 185.22 71.03 20.53 11.37 36.12 33.35 62.18%
EPS 46.69 11.28 3.79 -2.45 -4.84 -1.51 1.75 72.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2027 0.7861 0.6546 0.4334 0.3004 0.3534 0.3669 21.86%
Adjusted Per Share Value based on latest NOSH - 69,999
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 134.28 40.92 15.69 2.88 1.23 3.91 3.59 82.82%
EPS 10.32 2.49 0.84 -0.34 -0.52 -0.16 0.19 94.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2657 0.1737 0.1446 0.0607 0.0325 0.0382 0.0395 37.37%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.34 0.755 0.795 0.795 0.81 0.59 0.22 -
P/RPS 0.22 0.41 1.12 3.87 7.12 1.63 0.66 -16.72%
P/EPS 2.87 6.70 21.02 -32.40 -16.74 -39.16 12.60 -21.84%
EY 34.84 14.94 4.76 -3.09 -5.98 -2.55 7.94 27.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.96 1.21 1.83 2.70 1.67 0.60 10.79%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 21/11/18 28/11/17 25/11/16 17/11/15 28/11/14 20/11/13 23/11/12 -
Price 1.37 0.72 0.785 0.85 0.855 0.60 0.21 -
P/RPS 0.23 0.39 1.11 4.14 7.52 1.66 0.63 -15.45%
P/EPS 2.93 6.38 20.76 -34.65 -17.67 -39.82 12.02 -20.95%
EY 34.08 15.66 4.82 -2.89 -5.66 -2.51 8.32 26.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.92 1.20 1.96 2.85 1.70 0.57 12.24%

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