[IDEAL] YoY 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- 270.43%
YoY- 125.19%
Quarter Report
Latest QR
Upcoming QR
IDEAL's Result
IDEAL's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 103,252 60,170 38,487 1,512 631 3,840 4,764 66.93%
PBT 25,817 11,723 6,334 501 -778 -812 369 102.92%
Tax -6,562 -3,130 -1,584 -114 0 -10 -19 164.76%
NP 19,255 8,593 4,750 387 -778 -822 350 94.96%
-
NP to SH 8,417 3,939 2,192 196 -778 -822 350 69.85%
-
Tax Rate 25.42% 26.70% 25.01% 22.75% - - 5.15% -
Total Cost 83,997 51,577 33,737 1,125 1,409 4,662 4,414 63.35%
-
Net Worth 132,860 86,839 72,312 30,337 16,229 19,111 19,756 37.36%
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 30,337 16,229 19,111 19,756 37.36%
NOSH 110,468 110,468 110,468 69,999 54,027 54,078 53,846 12.71%
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 18.65% 14.28% 12.34% 25.60% -123.30% -21.41% 7.35% -
ROE 6.34% 4.54% 3.03% 0.65% -4.79% -4.30% 1.77% -
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 93.47 54.47 34.84 2.16 1.17 7.10 8.85 48.09%
EPS 7.62 3.57 1.98 0.28 -1.44 -1.52 0.65 50.69%
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 20.65 12.03 7.70 0.30 0.13 0.77 0.95 67.01%
EPS 1.68 0.79 0.44 0.04 -0.16 -0.16 0.07 69.79%
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 1.43 1.39 2.28 36.81 69.35 8.31 2.49 -8.82%
P/EPS 17.59 21.17 40.06 283.93 -56.25 -38.82 33.85 -10.33%
EY 5.69 4.72 2.50 0.35 -1.78 -2.58 2.95 11.56%
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 1.47 1.32 2.25 39.35 73.21 8.45 2.37 -7.64%
P/EPS 17.98 20.19 39.56 303.57 -59.37 -39.47 32.31 -9.30%
EY 5.56 4.95 2.53 0.33 -1.68 -2.53 3.10 10.22%
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