[IDEAL] YoY Cumulative 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- 13.26%
YoY- 34.27%
Quarter Report
Latest QR
Upcoming QR
IDEAL's Result
IDEAL's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 503,542 153,458 58,853 10,788 4,607 14,648 13,480 82.78%
PBT 111,747 27,293 9,777 -914 -1,961 -578 806 127.41%
Tax -27,393 -7,066 -2,532 -184 0 -33 -100 154.73%
NP 84,354 20,227 7,245 -1,098 -1,961 -611 706 121.84%
-
NP to SH 38,681 9,343 3,133 -1,289 -1,961 -611 706 94.82%
-
Tax Rate 24.51% 25.89% 25.90% - - - 12.41% -
Total Cost 419,188 133,231 51,608 11,886 6,568 15,259 12,774 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 29.11% 10.76% 4.33% -4.25% -12.08% -3.20% 3.57% -
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 455.82 138.92 53.28 15.40 8.53 27.09 25.01 62.18%
EPS 35.02 8.46 2.84 -1.84 -3.63 -1.13 1.31 72.87%
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 100.71 30.69 11.77 2.16 0.92 2.93 2.70 82.73%
EPS 7.74 1.87 0.63 -0.26 -0.39 -0.12 0.14 95.12%
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 0.29 0.54 1.49 5.16 9.50 2.18 0.88 -16.88%
P/EPS 3.83 8.93 28.03 -43.21 -22.31 -52.21 16.79 -21.82%
EY 26.13 11.20 3.57 -2.31 -4.48 -1.92 5.95 27.95%
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 0.30 0.52 1.47 5.52 10.03 2.21 0.84 -15.76%
P/EPS 3.91 8.51 27.68 -46.20 -23.55 -53.10 16.03 -20.94%
EY 25.56 11.75 3.61 -2.16 -4.25 -1.88 6.24 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