[IDEAL] YoY Quarter Result on 30-Jun-2024 [#2]

Announcement Date
29-Aug-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Jun-2024 [#2]
Profit Trend
QoQ- 71.81%
YoY- 181.08%
View:
Show?
Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 170,494 108,755 106,005 67,445 39,633 146,907 194,693 -2.18%
PBT 43,542 13,974 15,076 4,410 -30,748 47,138 46,361 -1.03%
Tax -11,423 -4,206 -4,206 -1,817 140 -11,022 -10,963 0.68%
NP 32,119 9,768 10,870 2,593 -30,608 36,116 35,398 -1.60%
-
NP to SH 28,769 10,235 11,093 5,216 -31,009 18,390 15,570 10.76%
-
Tax Rate 26.23% 30.10% 27.90% 41.20% - 23.38% 23.65% -
Total Cost 138,375 98,987 95,135 64,852 70,241 110,791 159,295 -2.31%
-
Net Worth 689,051 638,400 610,000 509,379 502,861 529,511 124,442 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 - - - 4,632 - -
Div Payout % - 48.85% - - - 25.19% - -
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 689,051 638,400 610,000 509,379 502,861 529,511 124,442 32.97%
NOSH 500,000 500,000 500,000 465,739 465,053 463,224 110,468 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 18.84% 8.98% 10.25% 3.84% -77.23% 24.58% 18.18% -
ROE 4.18% 1.60% 1.82% 1.02% -6.17% 3.47% 12.51% -
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 34.10 21.75 21.20 14.48 8.52 31.71 176.24 -23.92%
EPS 5.75 2.05 2.22 1.12 -6.67 3.97 14.09 -13.86%
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 - 500,000
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 34.10 21.75 21.20 13.49 7.93 29.38 38.94 -2.18%
EPS 5.75 2.05 2.22 1.04 -6.20 3.68 3.11 10.77%
DPS 0.00 1.00 0.00 0.00 0.00 0.93 0.00 -
NAPS 1.3781 1.2768 1.22 1.0188 1.0057 1.059 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 11.73 9.84 6.37 6.56 14.90 3.72 0.60 64.05%
P/EPS 69.52 104.54 60.85 84.83 -19.05 29.72 7.45 45.04%
EY 1.44 0.96 1.64 1.18 -5.25 3.36 13.42 -31.04%
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 11.29 9.24 8.40 6.49 12.56 0.00 0.87 53.23%
P/EPS 66.91 98.19 80.23 83.93 -16.05 0.00 10.86 35.35%
EY 1.49 1.02 1.25 1.19 -6.23 0.00 9.21 -26.16%
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