[IDEAL] YoY Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[IDEAL] IDEAL CAPITAL BERHAD
Announcement Date
08-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 39.28%
YoY- 127.59%
Quarter Report
Latest QR
Upcoming QR
IDEAL's Result
IDEAL's Financial Summary
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 324,386 246,949 200,467 162,945 101,100 288,242 400,291 -3.44%
PBT 66,967 27,325 24,959 20,161 -55,398 79,605 85,930 -4.06%
Tax -17,914 -9,447 -7,417 -6,126 -1,571 -18,879 -20,832 -2.48%
NP 49,053 17,878 17,542 14,035 -56,969 60,726 65,098 -4.60%
-
NP to SH 45,514 18,849 18,201 15,686 -56,844 30,569 30,264 7.03%
-
Tax Rate 26.75% 34.57% 29.72% 30.39% - 23.72% 24.24% -
Total Cost 275,333 229,071 182,925 148,910 158,069 227,516 335,193 -3.22%
-
Net Worth 689,051 638,400 610,000 509,379 502,861 530,249 124,442 32.97%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - 5,000 - - - 4,638 - -
Div Payout % - 26.53% - - - 15.17% - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 689,051 638,400 610,000 509,379 502,861 530,249 124,442 32.97%
NOSH 500,000 500,000 500,000 465,739 465,053 463,869 110,468 28.58%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 15.12% 7.24% 8.75% 8.61% -56.35% 21.07% 16.26% -
ROE 6.61% 2.95% 2.98% 3.08% -11.30% 5.77% 24.32% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 64.88 49.39 40.09 34.99 21.74 62.14 362.36 -24.90%
EPS 9.10 3.77 3.64 3.37 -12.22 6.59 27.40 -16.76%
DPS 0.00 1.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 1.3781 1.2768 1.22 1.0937 1.0813 1.1431 1.1265 3.41%
Adjusted Per Share Value based on latest NOSH - 465,739
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 64.88 49.39 40.09 32.59 20.22 57.65 80.06 -3.44%
EPS 9.10 3.77 3.64 3.14 -11.37 6.11 6.05 7.03%
DPS 0.00 1.00 0.00 0.00 0.00 0.93 0.00 -
NAPS 1.3781 1.2768 1.22 1.0188 1.0058 1.0605 0.2489 32.97%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 4.00 2.14 1.35 0.95 1.27 1.18 1.05 -
P/RPS 6.17 4.33 3.37 2.72 5.84 1.90 0.29 66.38%
P/EPS 43.94 56.77 37.09 28.21 -10.39 17.91 3.83 50.12%
EY 2.28 1.76 2.70 3.55 -9.62 5.58 26.09 -33.35%
DY 0.00 0.47 0.00 0.00 0.00 0.85 0.00 -
P/NAPS 2.90 1.68 1.11 0.87 1.17 1.03 0.93 20.84%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 29/08/24 29/08/23 30/08/22 08/09/21 28/08/20 30/08/19 04/09/18 -
Price 3.85 2.01 1.78 0.94 1.07 0.00 1.53 -
P/RPS 5.93 4.07 4.44 2.69 4.92 0.00 0.42 55.40%
P/EPS 42.29 53.32 48.90 27.91 -8.75 0.00 5.58 40.10%
EY 2.36 1.88 2.05 3.58 -11.42 0.00 17.91 -28.64%
DY 0.00 0.50 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.79 1.57 1.46 0.86 0.99 0.00 1.36 12.71%

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