[IDEAL] YoY TTM Result on 30-Jun-2015 [#2]

Stock
[IDEAL] IDEAL CAPITAL BERHAD
Announcement Date
27-Jul-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 8.62%
YoY- -24.69%
Quarter Report
Latest QR
Upcoming QR
IDEAL's Result
IDEAL's Financial Summary
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 553,488 226,269 22,417 10,252 10,112 20,954 18,302 76.46%
PBT 116,328 34,986 3,125 -3,596 -2,931 485 659 136.75%
Tax -29,016 -8,790 -1,023 -71 -10 -43 -81 166.37%
NP 87,312 26,196 2,102 -3,667 -2,941 442 578 130.68%
-
NP to SH 40,576 12,775 329 -3,667 -2,941 442 578 103.04%
-
Tax Rate 24.94% 25.12% 32.74% - - 8.87% 12.29% -
Total Cost 466,176 200,073 20,315 13,919 13,053 20,512 17,724 72.40%
-
Net Worth 124,442 82,895 70,125 30,237 17,073 19,658 19,421 36.26%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 124,442 82,895 70,125 30,237 17,073 19,658 19,421 36.26%
NOSH 110,468 110,468 110,468 71,875 54,235 53,333 53,888 12.70%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 15.77% 11.58% 9.38% -35.77% -29.08% 2.11% 3.16% -
ROE 32.61% 15.41% 0.47% -12.13% -17.23% 2.25% 2.98% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 501.04 204.83 20.29 14.26 18.64 39.29 33.96 56.57%
EPS 36.73 11.56 0.30 -5.10 -5.42 0.83 1.07 80.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1265 0.7504 0.6348 0.4207 0.3148 0.3686 0.3604 20.90%
Adjusted Per Share Value based on latest NOSH - 71,875
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 110.70 45.26 4.48 2.05 2.02 4.19 3.66 76.46%
EPS 8.12 2.56 0.07 -0.73 -0.59 0.09 0.12 101.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2489 0.1658 0.1403 0.0605 0.0341 0.0393 0.0388 36.29%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 1.05 0.78 0.80 0.855 0.92 0.285 0.22 -
P/RPS 0.21 0.38 3.94 5.99 4.93 0.73 0.65 -17.15%
P/EPS 2.86 6.74 268.62 -16.76 -16.97 34.39 20.51 -27.97%
EY 34.98 14.83 0.37 -5.97 -5.89 2.91 4.88 38.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.04 1.26 2.03 2.92 0.77 0.61 7.27%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 04/09/18 30/08/17 24/08/16 27/07/15 26/08/14 27/08/13 30/08/12 -
Price 1.53 0.77 0.795 0.84 0.84 0.33 0.22 -
P/RPS 0.31 0.38 3.92 5.89 4.51 0.84 0.65 -11.60%
P/EPS 4.17 6.66 266.94 -16.46 -15.49 39.82 20.51 -23.30%
EY 24.01 15.02 0.37 -6.07 -6.46 2.51 4.88 30.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.03 1.25 2.00 2.67 0.90 0.61 14.29%

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