[IDEAL] YoY TTM Result on 30-Jun-2018 [#2]

Stock
[IDEAL] IDEAL CAPITAL BERHAD
Announcement Date
04-Sep-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 44.38%
YoY- 217.62%
Quarter Report
Latest QR
Upcoming QR
IDEAL's Result
IDEAL's Financial Summary
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 379,765 383,170 563,706 553,488 226,269 22,417 10,252 82.47%
PBT 22,254 -14,994 142,086 116,328 34,986 3,125 -3,596 -
Tax -13,443 -11,027 -34,937 -29,016 -8,790 -1,023 -71 139.43%
NP 8,811 -26,021 107,149 87,312 26,196 2,102 -3,667 -
-
NP to SH 16,673 -29,258 51,268 40,576 12,775 329 -3,667 -
-
Tax Rate 60.41% - 24.59% 24.94% 25.12% 32.74% - -
Total Cost 370,954 409,191 456,557 466,176 200,073 20,315 13,919 72.74%
-
Net Worth 509,379 502,861 529,511 124,442 82,895 70,125 30,237 60.04%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - 4,642 4,632 - - - - -
Div Payout % - 0.00% 9.04% - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 509,379 502,861 529,511 124,442 82,895 70,125 30,237 60.04%
NOSH 465,739 465,053 463,224 110,468 110,468 110,468 71,875 36.50%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 2.32% -6.79% 19.01% 15.77% 11.58% 9.38% -35.77% -
ROE 3.27% -5.82% 9.68% 32.61% 15.41% 0.47% -12.13% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 81.54 82.39 121.69 501.04 204.83 20.29 14.26 33.68%
EPS 3.58 -6.29 11.07 36.73 11.56 0.30 -5.10 -
DPS 0.00 1.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 1.0937 1.0813 1.1431 1.1265 0.7504 0.6348 0.4207 17.24%
Adjusted Per Share Value based on latest NOSH - 110,468
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 75.96 76.64 112.75 110.70 45.26 4.48 2.05 82.48%
EPS 3.33 -5.85 10.25 8.12 2.56 0.07 -0.73 -
DPS 0.00 0.93 0.93 0.00 0.00 0.00 0.00 -
NAPS 1.0188 1.0058 1.0591 0.2489 0.1658 0.1403 0.0605 60.03%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.95 1.27 1.18 1.05 0.78 0.80 0.855 -
P/RPS 1.17 1.54 0.97 0.21 0.38 3.94 5.99 -23.80%
P/EPS 26.54 -20.19 10.66 2.86 6.74 268.62 -16.76 -
EY 3.77 -4.95 9.38 34.98 14.83 0.37 -5.97 -
DY 0.00 0.79 0.85 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.17 1.03 0.93 1.04 1.26 2.03 -13.15%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 08/09/21 28/08/20 30/08/19 04/09/18 30/08/17 24/08/16 27/07/15 -
Price 0.94 1.07 1.49 1.53 0.77 0.795 0.84 -
P/RPS 1.15 1.30 1.22 0.31 0.38 3.92 5.89 -23.81%
P/EPS 26.26 -17.01 13.46 4.17 6.66 266.94 -16.46 -
EY 3.81 -5.88 7.43 24.01 15.02 0.37 -6.07 -
DY 0.00 0.93 0.67 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.99 1.30 1.36 1.03 1.25 2.00 -13.11%

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