[IDEAL] YoY Quarter Result on 30-Sep-2022 [#3]

Stock
[IDEAL] IDEAL CAPITAL BERHAD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -45.16%
YoY- -72.33%
Quarter Report
Latest QR
Upcoming QR
IDEAL's Result
IDEAL's Financial Summary
View:
Show?
Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 199,310 140,376 99,293 97,092 53,146 152,402 103,252 11.57%
PBT 50,645 25,139 10,858 26,705 -21,676 23,374 25,817 11.87%
Tax -17,328 -7,340 -5,080 -8,201 -2,365 -4,748 -6,562 17.54%
NP 33,317 17,799 5,778 18,504 -24,041 18,626 19,255 9.55%
-
NP to SH 29,299 15,736 6,083 21,985 -21,759 15,760 8,417 23.08%
-
Tax Rate 34.21% 29.20% 46.79% 30.71% - 20.31% 25.42% -
Total Cost 165,993 122,577 93,515 78,588 77,187 133,776 83,997 12.01%
-
Net Worth 718,325 626,350 616,300 527,729 480,685 545,798 132,860 32.44%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 718,325 626,350 616,300 527,729 480,685 545,798 132,860 32.44%
NOSH 499,982 500,000 500,000 465,739 465,059 463,556 110,468 28.58%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 16.72% 12.68% 5.82% 19.06% -45.24% 12.22% 18.65% -
ROE 4.08% 2.51% 0.99% 4.17% -4.53% 2.89% 6.34% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 39.86 28.08 19.86 20.85 11.43 32.87 93.47 -13.23%
EPS 5.86 3.15 1.22 4.72 -4.68 3.40 7.62 -4.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4367 1.2527 1.2326 1.1331 1.0336 1.177 1.2027 3.00%
Adjusted Per Share Value based on latest NOSH - 500,000
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 39.86 28.08 19.86 19.42 10.63 30.48 20.65 11.57%
EPS 5.86 3.15 1.22 4.40 -4.35 3.15 1.68 23.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4367 1.2527 1.2326 1.0555 0.9614 1.0916 0.2657 32.44%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 3.85 2.05 1.75 0.93 1.00 1.40 1.34 -
P/RPS 9.66 7.30 8.81 4.46 8.75 4.26 1.43 37.45%
P/EPS 65.70 65.14 143.84 19.70 -21.37 41.19 17.59 24.53%
EY 1.52 1.54 0.70 5.08 -4.68 2.43 5.69 -19.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.68 1.64 1.42 0.82 0.97 1.19 1.11 15.80%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 29/11/24 29/11/23 29/11/22 26/11/21 30/11/20 29/11/19 21/11/18 -
Price 3.85 2.33 1.66 1.20 0.93 1.30 1.37 -
P/RPS 9.66 8.30 8.36 5.76 8.14 3.96 1.47 36.82%
P/EPS 65.70 74.03 136.45 25.42 -19.88 38.25 17.98 24.08%
EY 1.52 1.35 0.73 3.93 -5.03 2.61 5.56 -19.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.68 1.86 1.35 1.06 0.90 1.10 1.14 15.29%

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