[IDEAL] YoY TTM Result on 30-Jun-2016 [#2]

Stock
[IDEAL] IDEAL CAPITAL BERHAD
Announcement Date
24-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 131.6%
YoY- 108.97%
Quarter Report
Latest QR
Upcoming QR
IDEAL's Result
IDEAL's Financial Summary
View:
Show?
TTM Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 563,706 553,488 226,269 22,417 10,252 10,112 20,954 73.05%
PBT 142,086 116,328 34,986 3,125 -3,596 -2,931 485 157.60%
Tax -34,937 -29,016 -8,790 -1,023 -71 -10 -43 205.31%
NP 107,149 87,312 26,196 2,102 -3,667 -2,941 442 149.60%
-
NP to SH 51,268 40,576 12,775 329 -3,667 -2,941 442 120.75%
-
Tax Rate 24.59% 24.94% 25.12% 32.74% - - 8.87% -
Total Cost 456,557 466,176 200,073 20,315 13,919 13,053 20,512 67.67%
-
Net Worth 529,511 124,442 82,895 70,125 30,237 17,073 19,658 73.09%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 4,632 - - - - - - -
Div Payout % 9.04% - - - - - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 529,511 124,442 82,895 70,125 30,237 17,073 19,658 73.09%
NOSH 463,224 110,468 110,468 110,468 71,875 54,235 53,333 43.34%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 19.01% 15.77% 11.58% 9.38% -35.77% -29.08% 2.11% -
ROE 9.68% 32.61% 15.41% 0.47% -12.13% -17.23% 2.25% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 121.69 501.04 204.83 20.29 14.26 18.64 39.29 20.72%
EPS 11.07 36.73 11.56 0.30 -5.10 -5.42 0.83 53.96%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1431 1.1265 0.7504 0.6348 0.4207 0.3148 0.3686 20.74%
Adjusted Per Share Value based on latest NOSH - 110,468
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 112.75 110.70 45.26 4.48 2.05 2.02 4.19 73.06%
EPS 10.25 8.12 2.56 0.07 -0.73 -0.59 0.09 120.08%
DPS 0.93 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0591 0.2489 0.1658 0.1403 0.0605 0.0341 0.0393 73.10%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 1.18 1.05 0.78 0.80 0.855 0.92 0.285 -
P/RPS 0.97 0.21 0.38 3.94 5.99 4.93 0.73 4.84%
P/EPS 10.66 2.86 6.74 268.62 -16.76 -16.97 34.39 -17.72%
EY 9.38 34.98 14.83 0.37 -5.97 -5.89 2.91 21.52%
DY 0.85 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.93 1.04 1.26 2.03 2.92 0.77 4.96%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 30/08/19 04/09/18 30/08/17 24/08/16 27/07/15 26/08/14 27/08/13 -
Price 1.49 1.53 0.77 0.795 0.84 0.84 0.33 -
P/RPS 1.22 0.31 0.38 3.92 5.89 4.51 0.84 6.41%
P/EPS 13.46 4.17 6.66 266.94 -16.46 -15.49 39.82 -16.53%
EY 7.43 24.01 15.02 0.37 -6.07 -6.46 2.51 19.81%
DY 0.67 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.36 1.03 1.25 2.00 2.67 0.90 6.31%

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