[IDEAL] YoY TTM Result on 30-Sep-2016 [#3]

Stock
[IDEAL] IDEAL CAPITAL BERHAD
Announcement Date
25-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 606.69%
YoY- 186.33%
Quarter Report
Latest QR
Upcoming QR
IDEAL's Result
IDEAL's Financial Summary
View:
Show?
TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 612,856 596,570 247,952 59,392 11,133 6,903 20,030 76.80%
PBT 139,643 130,422 40,375 8,958 -2,317 -2,897 -696 -
Tax -33,123 -32,448 -10,336 -2,493 -185 0 -34 214.68%
NP 106,520 97,974 30,039 6,465 -2,502 -2,897 -730 -
-
NP to SH 58,611 45,054 14,522 2,325 -2,693 -2,897 -730 -
-
Tax Rate 23.72% 24.88% 25.60% 27.83% - - - -
Total Cost 506,336 498,596 217,913 52,927 13,635 9,800 20,760 70.25%
-
Net Worth 545,798 132,860 86,839 72,312 30,337 16,229 19,111 74.78%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 4,632 - - - - - - -
Div Payout % 7.90% - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 545,798 132,860 86,839 72,312 30,337 16,229 19,111 74.78%
NOSH 463,556 110,468 110,468 110,468 69,999 54,027 54,078 43.03%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 17.38% 16.42% 12.11% 10.89% -22.47% -41.97% -3.64% -
ROE 10.74% 33.91% 16.72% 3.22% -8.88% -17.85% -3.82% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 132.16 540.04 224.46 53.76 15.90 12.78 37.04 23.60%
EPS 12.64 40.78 13.15 2.10 -3.85 -5.36 -1.35 -
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.177 1.2027 0.7861 0.6546 0.4334 0.3004 0.3534 22.19%
Adjusted Per Share Value based on latest NOSH - 110,468
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 122.58 119.32 49.59 11.88 2.23 1.38 4.01 76.77%
EPS 11.72 9.01 2.90 0.47 -0.54 -0.58 -0.15 -
DPS 0.93 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0916 0.2657 0.1737 0.1446 0.0607 0.0325 0.0382 74.80%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 1.40 1.34 0.755 0.795 0.795 0.81 0.59 -
P/RPS 1.06 0.25 0.34 1.48 5.00 6.34 1.59 -6.53%
P/EPS 11.08 3.29 5.74 37.77 -20.66 -15.11 -43.71 -
EY 9.03 30.44 17.41 2.65 -4.84 -6.62 -2.29 -
DY 0.71 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.11 0.96 1.21 1.83 2.70 1.67 -5.48%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 29/11/19 21/11/18 28/11/17 25/11/16 17/11/15 28/11/14 20/11/13 -
Price 1.30 1.37 0.72 0.785 0.85 0.855 0.60 -
P/RPS 0.98 0.25 0.32 1.46 5.34 6.69 1.62 -8.03%
P/EPS 10.29 3.36 5.48 37.30 -22.09 -15.95 -44.45 -
EY 9.72 29.77 18.26 2.68 -4.53 -6.27 -2.25 -
DY 0.77 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.14 0.92 1.20 1.96 2.85 1.70 -6.99%

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