[IDEAL] YoY TTM Result on 30-Jun-2017 [#2]

Stock
[IDEAL] IDEAL CAPITAL BERHAD
Announcement Date
30-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 16.85%
YoY- 3782.98%
Quarter Report
Latest QR
Upcoming QR
IDEAL's Result
IDEAL's Financial Summary
View:
Show?
TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 383,170 563,706 553,488 226,269 22,417 10,252 10,112 83.16%
PBT -14,994 142,086 116,328 34,986 3,125 -3,596 -2,931 31.23%
Tax -11,027 -34,937 -29,016 -8,790 -1,023 -71 -10 221.08%
NP -26,021 107,149 87,312 26,196 2,102 -3,667 -2,941 43.76%
-
NP to SH -29,258 51,268 40,576 12,775 329 -3,667 -2,941 46.60%
-
Tax Rate - 24.59% 24.94% 25.12% 32.74% - - -
Total Cost 409,191 456,557 466,176 200,073 20,315 13,919 13,053 77.47%
-
Net Worth 502,861 529,511 124,442 82,895 70,125 30,237 17,073 75.64%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 4,642 4,632 - - - - - -
Div Payout % 0.00% 9.04% - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 502,861 529,511 124,442 82,895 70,125 30,237 17,073 75.64%
NOSH 465,053 463,224 110,468 110,468 110,468 71,875 54,235 43.01%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -6.79% 19.01% 15.77% 11.58% 9.38% -35.77% -29.08% -
ROE -5.82% 9.68% 32.61% 15.41% 0.47% -12.13% -17.23% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 82.39 121.69 501.04 204.83 20.29 14.26 18.64 28.07%
EPS -6.29 11.07 36.73 11.56 0.30 -5.10 -5.42 2.50%
DPS 1.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0813 1.1431 1.1265 0.7504 0.6348 0.4207 0.3148 22.81%
Adjusted Per Share Value based on latest NOSH - 110,468
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 76.64 112.75 110.70 45.26 4.48 2.05 2.02 83.20%
EPS -5.85 10.25 8.12 2.56 0.07 -0.73 -0.59 46.52%
DPS 0.93 0.93 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0058 1.0591 0.2489 0.1658 0.1403 0.0605 0.0341 75.68%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 1.27 1.18 1.05 0.78 0.80 0.855 0.92 -
P/RPS 1.54 0.97 0.21 0.38 3.94 5.99 4.93 -17.61%
P/EPS -20.19 10.66 2.86 6.74 268.62 -16.76 -16.97 2.93%
EY -4.95 9.38 34.98 14.83 0.37 -5.97 -5.89 -2.85%
DY 0.79 0.85 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.03 0.93 1.04 1.26 2.03 2.92 -14.12%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 28/08/20 30/08/19 04/09/18 30/08/17 24/08/16 27/07/15 26/08/14 -
Price 1.07 1.49 1.53 0.77 0.795 0.84 0.84 -
P/RPS 1.30 1.22 0.31 0.38 3.92 5.89 4.51 -18.70%
P/EPS -17.01 13.46 4.17 6.66 266.94 -16.46 -15.49 1.57%
EY -5.88 7.43 24.01 15.02 0.37 -6.07 -6.46 -1.55%
DY 0.93 0.67 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.30 1.36 1.03 1.25 2.00 2.67 -15.22%

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