[IDEAL] YoY Quarter Result on 30-Jun-2016 [#2]

Stock
[IDEAL] IDEAL CAPITAL BERHAD
Announcement Date
24-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 499.68%
YoY- 1191.3%
Quarter Report
Latest QR
Upcoming QR
IDEAL's Result
IDEAL's Financial Summary
View:
Show?
Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 146,907 194,693 47,214 19,643 200 2,077 6,813 66.79%
PBT 47,138 46,361 8,790 3,658 -81 -461 155 159.20%
Tax -11,022 -10,963 -2,205 -910 -34 0 -11 216.16%
NP 36,116 35,398 6,585 2,748 -115 -461 144 151.01%
-
NP to SH 18,390 15,570 3,097 1,255 -115 -461 144 124.32%
-
Tax Rate 23.38% 23.65% 25.09% 24.88% - - 7.10% -
Total Cost 110,791 159,295 40,629 16,895 315 2,538 6,669 59.70%
-
Net Worth 529,511 124,442 82,895 70,125 30,237 17,073 19,658 73.09%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 4,632 - - - - - - -
Div Payout % 25.19% - - - - - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 529,511 124,442 82,895 70,125 30,237 17,073 19,658 73.09%
NOSH 463,224 110,468 110,468 110,468 71,875 54,235 53,333 43.34%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 24.58% 18.18% 13.95% 13.99% -57.50% -22.20% 2.11% -
ROE 3.47% 12.51% 3.74% 1.79% -0.38% -2.70% 0.73% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 31.71 176.24 42.74 17.78 0.28 3.83 12.77 16.36%
EPS 3.97 14.09 2.80 1.14 -0.16 -0.85 0.27 56.48%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1431 1.1265 0.7504 0.6348 0.4207 0.3148 0.3686 20.74%
Adjusted Per Share Value based on latest NOSH - 110,468
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 29.38 38.94 9.44 3.93 0.04 0.42 1.36 66.84%
EPS 3.68 3.11 0.62 0.25 -0.02 -0.09 0.03 122.82%
DPS 0.93 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0591 0.2489 0.1658 0.1403 0.0605 0.0341 0.0393 73.10%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 1.18 1.05 0.78 0.80 0.855 0.92 0.285 -
P/RPS 3.72 0.60 1.82 4.50 307.27 24.02 2.23 8.89%
P/EPS 29.72 7.45 27.82 70.42 -534.38 -108.24 105.56 -19.03%
EY 3.36 13.42 3.59 1.42 -0.19 -0.92 0.95 23.42%
DY 0.85 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.93 1.04 1.26 2.03 2.92 0.77 4.96%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 30/08/19 04/09/18 30/08/17 24/08/16 27/07/15 26/08/14 27/08/13 -
Price 0.00 1.53 0.77 0.795 0.84 0.84 0.33 -
P/RPS 0.00 0.87 1.80 4.47 301.88 21.93 2.58 -
P/EPS 0.00 10.86 27.47 69.98 -525.00 -98.82 122.22 -
EY 0.00 9.21 3.64 1.43 -0.19 -1.01 0.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.36 1.03 1.25 2.00 2.67 0.90 -

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