[IDEAL] YoY Cumulative Quarter Result on 30-Sep-2019 [#3]

Stock
[IDEAL] IDEAL CAPITAL BERHAD
Announcement Date
29-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 51.55%
YoY- 19.77%
Quarter Report
Latest QR
Upcoming QR
IDEAL's Result
IDEAL's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 299,760 260,037 154,247 440,704 503,542 153,458 58,853 31.15%
PBT 35,818 46,867 -77,074 102,978 111,747 27,293 9,777 24.14%
Tax -12,498 -14,328 -936 -23,628 -27,393 -7,066 -2,532 30.46%
NP 23,320 32,539 -78,010 79,350 84,354 20,227 7,245 21.50%
-
NP to SH 24,284 34,077 -78,602 46,327 38,681 9,343 3,133 40.65%
-
Tax Rate 34.89% 30.57% - 22.94% 24.51% 25.89% 25.90% -
Total Cost 276,440 227,498 232,257 361,354 419,188 133,231 51,608 32.25%
-
Net Worth 616,300 527,729 480,685 545,798 132,860 86,839 72,312 42.89%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - 4,637 - - - -
Div Payout % - - - 10.01% - - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 616,300 527,729 480,685 545,798 132,860 86,839 72,312 42.89%
NOSH 500,000 465,739 465,059 463,556 110,468 110,468 110,468 28.59%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 7.78% 12.51% -50.57% 18.01% 16.75% 13.18% 12.31% -
ROE 3.94% 6.46% -16.35% 8.49% 29.11% 10.76% 4.33% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 59.95 55.83 33.17 95.04 455.82 138.92 53.28 1.98%
EPS 4.86 7.33 -16.90 9.99 35.02 8.46 2.84 9.36%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.2326 1.1331 1.0336 1.177 1.2027 0.7861 0.6546 11.11%
Adjusted Per Share Value based on latest NOSH - 463,556
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 59.95 52.01 30.85 88.14 100.71 30.69 11.77 31.15%
EPS 4.86 6.82 -15.72 9.27 7.74 1.87 0.63 40.54%
DPS 0.00 0.00 0.00 0.93 0.00 0.00 0.00 -
NAPS 1.2326 1.0555 0.9614 1.0916 0.2657 0.1737 0.1446 42.90%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 1.75 0.93 1.00 1.40 1.34 0.755 0.795 -
P/RPS 2.92 1.67 3.02 1.47 0.29 0.54 1.49 11.86%
P/EPS 36.03 12.71 -5.92 14.01 3.83 8.93 28.03 4.27%
EY 2.78 7.87 -16.90 7.14 26.13 11.20 3.57 -4.08%
DY 0.00 0.00 0.00 0.71 0.00 0.00 0.00 -
P/NAPS 1.42 0.82 0.97 1.19 1.11 0.96 1.21 2.70%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 29/11/22 26/11/21 30/11/20 29/11/19 21/11/18 28/11/17 25/11/16 -
Price 1.66 1.20 0.93 1.30 1.37 0.72 0.785 -
P/RPS 2.77 2.15 2.80 1.37 0.30 0.52 1.47 11.13%
P/EPS 34.18 16.40 -5.50 13.01 3.91 8.51 27.68 3.57%
EY 2.93 6.10 -18.17 7.68 25.56 11.75 3.61 -3.41%
DY 0.00 0.00 0.00 0.77 0.00 0.00 0.00 -
P/NAPS 1.35 1.06 0.90 1.10 1.14 0.92 1.20 1.98%

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