[IDEAL] YoY Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[IDEAL] IDEAL CAPITAL BERHAD
Announcement Date
25-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 121.96%
YoY- 343.06%
Quarter Report
Latest QR
Upcoming QR
IDEAL's Result
IDEAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 587,605 671,389 204,610 78,470 14,384 6,142 19,530 76.31%
PBT 137,304 148,996 36,390 13,036 -1,218 -2,614 -770 -
Tax -31,504 -36,524 -9,421 -3,376 -245 0 -44 198.95%
NP 105,800 112,472 26,969 9,660 -1,464 -2,614 -814 -
-
NP to SH 61,769 51,574 12,457 4,177 -1,718 -2,614 -814 -
-
Tax Rate 22.94% 24.51% 25.89% 25.90% - - - -
Total Cost 481,805 558,917 177,641 68,810 15,848 8,757 20,345 69.41%
-
Net Worth 545,798 132,860 86,839 72,312 30,361 16,228 19,108 74.79%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 6,182 - - - - - - -
Div Payout % 10.01% - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 545,798 132,860 86,839 72,312 30,361 16,228 19,108 74.79%
NOSH 463,556 110,468 110,468 110,468 70,054 54,022 54,070 43.03%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 18.01% 16.75% 13.18% 12.31% -10.18% -42.57% -4.17% -
ROE 11.32% 38.82% 14.35% 5.78% -5.66% -16.11% -4.26% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 126.72 607.77 185.22 71.03 20.53 11.37 36.12 23.25%
EPS 13.32 46.69 11.28 3.79 -2.45 -4.84 -1.51 -
DPS 1.33 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.177 1.2027 0.7861 0.6546 0.4334 0.3004 0.3534 22.19%
Adjusted Per Share Value based on latest NOSH - 110,468
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 117.53 134.28 40.92 15.69 2.88 1.23 3.91 76.28%
EPS 12.35 10.32 2.49 0.84 -0.34 -0.52 -0.16 -
DPS 1.24 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0916 0.2657 0.1737 0.1446 0.0607 0.0325 0.0382 74.80%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 1.40 1.34 0.755 0.795 0.795 0.81 0.59 -
P/RPS 1.10 0.22 0.41 1.12 3.87 7.12 1.63 -6.34%
P/EPS 10.51 2.87 6.70 21.02 -32.40 -16.74 -39.16 -
EY 9.51 34.84 14.94 4.76 -3.09 -5.98 -2.55 -
DY 0.95 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.11 0.96 1.21 1.83 2.70 1.67 -5.48%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 29/11/19 21/11/18 28/11/17 25/11/16 17/11/15 28/11/14 20/11/13 -
Price 1.30 1.37 0.72 0.785 0.85 0.855 0.60 -
P/RPS 1.03 0.23 0.39 1.11 4.14 7.52 1.66 -7.64%
P/EPS 9.76 2.93 6.38 20.76 -34.65 -17.67 -39.82 -
EY 10.25 34.08 15.66 4.82 -2.89 -5.66 -2.51 -
DY 1.03 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.14 0.92 1.20 1.96 2.85 1.70 -6.99%

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