[IDEAL] YoY Quarter Result on 31-Dec-2018 [#4]

Stock
[IDEAL] IDEAL CAPITAL BERHAD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 45.93%
YoY- 92.73%
Quarter Report
Latest QR
Upcoming QR
IDEAL's Result
IDEAL's Financial Summary
View:
Show?
Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 213,054 163,675 129,668 172,212 93,028 94,494 539 170.65%
PBT 31,468 23,810 17,031 36,664 18,675 13,080 -819 -
Tax -6,552 -4,952 -4,708 -9,496 -5,054 -3,269 39 -
NP 24,916 18,858 12,323 27,168 13,621 9,811 -780 -
-
NP to SH 29,371 21,954 11,826 12,283 6,373 5,178 -808 -
-
Tax Rate 20.82% 20.80% 27.64% 25.90% 27.06% 24.99% - -
Total Cost 188,138 144,817 117,345 145,044 79,407 84,683 1,319 128.40%
-
Net Worth 590,150 493,009 553,480 145,144 93,213 77,493 69,904 42.64%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - 4,642 - - - - -
Div Payout % - - 39.26% - - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 590,150 493,009 553,480 145,144 93,213 77,493 69,904 42.64%
NOSH 500,000 465,059 464,025 110,468 110,468 110,468 110,468 28.58%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 11.69% 11.52% 9.50% 15.78% 14.64% 10.38% -144.71% -
ROE 4.98% 4.45% 2.14% 8.46% 6.84% 6.68% -1.16% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 42.61 35.19 27.93 155.89 84.21 85.54 0.49 110.34%
EPS 5.87 4.72 2.55 11.12 5.77 4.69 -0.73 -
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 1.1803 1.0601 1.1922 1.3139 0.8438 0.7015 0.6328 10.93%
Adjusted Per Share Value based on latest NOSH - 110,468
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 42.61 32.73 25.93 34.44 18.61 18.90 0.11 169.74%
EPS 5.87 4.39 2.37 2.46 1.27 1.04 -0.16 -
DPS 0.00 0.00 0.93 0.00 0.00 0.00 0.00 -
NAPS 1.1803 0.986 1.107 0.2903 0.1864 0.155 0.1398 42.65%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 1.31 1.08 1.58 1.09 0.675 0.75 0.90 -
P/RPS 3.07 3.07 5.66 0.70 0.80 0.88 184.46 -49.43%
P/EPS 22.30 22.88 62.03 9.80 11.70 16.00 -123.05 -
EY 4.48 4.37 1.61 10.20 8.55 6.25 -0.81 -
DY 0.00 0.00 0.63 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.02 1.33 0.83 0.80 1.07 1.42 -4.01%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 28/02/22 31/03/21 28/02/20 27/02/19 28/02/18 28/02/17 29/02/16 -
Price 1.34 0.945 1.44 1.27 0.70 0.79 0.81 -
P/RPS 3.14 2.69 5.16 0.81 0.83 0.92 166.01 -48.35%
P/EPS 22.81 20.02 56.53 11.42 12.13 16.85 -110.74 -
EY 4.38 5.00 1.77 8.76 8.24 5.93 -0.90 -
DY 0.00 0.00 0.69 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.89 1.21 0.97 0.83 1.13 1.28 -1.91%

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