[IDEAL] YoY Cumulative Quarter Result on 30-Jun-2019 [#2]

Stock
[IDEAL] IDEAL CAPITAL BERHAD
Announcement Date
30-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 151.02%
YoY- 1.01%
Quarter Report
Latest QR
Upcoming QR
IDEAL's Result
IDEAL's Financial Summary
View:
Show?
Cumulative Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 200,467 162,945 101,100 288,242 400,291 93,288 20,366 46.36%
PBT 24,959 20,161 -55,398 79,605 85,930 15,571 3,443 39.09%
Tax -7,417 -6,126 -1,571 -18,879 -20,832 -3,937 -948 40.87%
NP 17,542 14,035 -56,969 60,726 65,098 11,634 2,495 38.38%
-
NP to SH 18,201 15,686 -56,844 30,569 30,264 5,405 941 63.80%
-
Tax Rate 29.72% 30.39% - 23.72% 24.24% 25.28% 27.53% -
Total Cost 182,925 148,910 158,069 227,516 335,193 81,654 17,871 47.32%
-
Net Worth 610,000 509,379 502,861 530,249 124,442 82,895 70,125 43.38%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div - - - 4,638 - - - -
Div Payout % - - - 15.17% - - - -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 610,000 509,379 502,861 530,249 124,442 82,895 70,125 43.38%
NOSH 500,000 465,739 465,053 463,869 110,468 110,468 110,468 28.59%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 8.75% 8.61% -56.35% 21.07% 16.26% 12.47% 12.25% -
ROE 2.98% 3.08% -11.30% 5.77% 24.32% 6.52% 1.34% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 40.09 34.99 21.74 62.14 362.36 84.45 18.44 13.81%
EPS 3.64 3.37 -12.22 6.59 27.40 4.89 0.85 27.41%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.22 1.0937 1.0813 1.1431 1.1265 0.7504 0.6348 11.49%
Adjusted Per Share Value based on latest NOSH - 463,224
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 40.09 32.59 20.22 57.65 80.06 18.66 4.07 46.38%
EPS 3.64 3.14 -11.37 6.11 6.05 1.08 0.19 63.54%
DPS 0.00 0.00 0.00 0.93 0.00 0.00 0.00 -
NAPS 1.22 1.0188 1.0058 1.0605 0.2489 0.1658 0.1403 43.37%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 1.35 0.95 1.27 1.18 1.05 0.78 0.80 -
P/RPS 3.37 2.72 5.84 1.90 0.29 0.92 4.34 -4.12%
P/EPS 37.09 28.21 -10.39 17.91 3.83 15.94 93.92 -14.33%
EY 2.70 3.55 -9.62 5.58 26.09 6.27 1.06 16.85%
DY 0.00 0.00 0.00 0.85 0.00 0.00 0.00 -
P/NAPS 1.11 0.87 1.17 1.03 0.93 1.04 1.26 -2.08%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/08/22 08/09/21 28/08/20 30/08/19 04/09/18 30/08/17 24/08/16 -
Price 1.78 0.94 1.07 0.00 1.53 0.77 0.795 -
P/RPS 4.44 2.69 4.92 0.00 0.42 0.91 4.31 0.49%
P/EPS 48.90 27.91 -8.75 0.00 5.58 15.74 93.33 -10.20%
EY 2.05 3.58 -11.42 0.00 17.91 6.35 1.07 11.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 0.86 0.99 0.00 1.36 1.03 1.25 2.62%

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