[IDEAL] YoY Quarter Result on 31-Dec-2017 [#4]

Stock
[IDEAL] IDEAL CAPITAL BERHAD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 61.79%
YoY- 23.08%
Quarter Report
Latest QR
Upcoming QR
IDEAL's Result
IDEAL's Financial Summary
View:
Show?
Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 163,675 129,668 172,212 93,028 94,494 539 345 179.01%
PBT 23,810 17,031 36,664 18,675 13,080 -819 -1,404 -
Tax -4,952 -4,708 -9,496 -5,054 -3,269 39 0 -
NP 18,858 12,323 27,168 13,621 9,811 -780 -1,404 -
-
NP to SH 21,954 11,826 12,283 6,373 5,178 -808 -1,404 -
-
Tax Rate 20.80% 27.64% 25.90% 27.06% 24.99% - - -
Total Cost 144,817 117,345 145,044 79,407 84,683 1,319 1,749 108.63%
-
Net Worth 493,009 553,480 145,144 93,213 77,493 69,904 31,014 58.50%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - 4,642 - - - - - -
Div Payout % - 39.26% - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 493,009 553,480 145,144 93,213 77,493 69,904 31,014 58.50%
NOSH 465,059 464,025 110,468 110,468 110,468 110,468 70,200 37.00%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 11.52% 9.50% 15.78% 14.64% 10.38% -144.71% -406.96% -
ROE 4.45% 2.14% 8.46% 6.84% 6.68% -1.16% -4.53% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 35.19 27.93 155.89 84.21 85.54 0.49 0.49 103.74%
EPS 4.72 2.55 11.12 5.77 4.69 -0.73 -2.00 -
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0601 1.1922 1.3139 0.8438 0.7015 0.6328 0.4418 15.68%
Adjusted Per Share Value based on latest NOSH - 110,468
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 32.73 25.93 34.44 18.61 18.90 0.11 0.07 178.33%
EPS 4.39 2.37 2.46 1.27 1.04 -0.16 -0.28 -
DPS 0.00 0.93 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.986 1.107 0.2903 0.1864 0.155 0.1398 0.062 58.51%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 1.08 1.58 1.09 0.675 0.75 0.90 0.81 -
P/RPS 3.07 5.66 0.70 0.80 0.88 184.46 164.82 -48.48%
P/EPS 22.88 62.03 9.80 11.70 16.00 -123.05 -40.50 -
EY 4.37 1.61 10.20 8.55 6.25 -0.81 -2.47 -
DY 0.00 0.63 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.33 0.83 0.80 1.07 1.42 1.83 -9.27%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/03/21 28/02/20 27/02/19 28/02/18 28/02/17 29/02/16 27/02/15 -
Price 0.945 1.44 1.27 0.70 0.79 0.81 0.88 -
P/RPS 2.69 5.16 0.81 0.83 0.92 166.01 179.06 -50.29%
P/EPS 20.02 56.53 11.42 12.13 16.85 -110.74 -44.00 -
EY 5.00 1.77 8.76 8.24 5.93 -0.90 -2.27 -
DY 0.00 0.69 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.21 0.97 0.83 1.13 1.28 1.99 -12.54%

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