[IDEAL] YoY TTM Result on 30-Sep-2017 [#3]

Stock
[IDEAL] IDEAL CAPITAL BERHAD
Announcement Date
28-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 13.68%
YoY- 524.6%
Quarter Report
Latest QR
Upcoming QR
IDEAL's Result
IDEAL's Financial Summary
View:
Show?
TTM Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 283,914 612,856 596,570 247,952 59,392 11,133 6,903 85.68%
PBT -60,044 139,643 130,422 40,375 8,958 -2,317 -2,897 65.66%
Tax -8,644 -33,123 -32,448 -10,336 -2,493 -185 0 -
NP -68,688 106,520 97,974 30,039 6,465 -2,502 -2,897 69.41%
-
NP to SH -66,777 58,611 45,054 14,522 2,325 -2,693 -2,897 68.61%
-
Tax Rate - 23.72% 24.88% 25.60% 27.83% - - -
Total Cost 352,602 506,336 498,596 217,913 52,927 13,635 9,800 81.59%
-
Net Worth 480,685 545,798 132,860 86,839 72,312 30,337 16,229 75.80%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 4,642 4,632 - - - - - -
Div Payout % 0.00% 7.90% - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 480,685 545,798 132,860 86,839 72,312 30,337 16,229 75.80%
NOSH 465,059 463,556 110,468 110,468 110,468 69,999 54,027 43.11%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin -24.19% 17.38% 16.42% 12.11% 10.89% -22.47% -41.97% -
ROE -13.89% 10.74% 33.91% 16.72% 3.22% -8.88% -17.85% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 61.05 132.16 540.04 224.46 53.76 15.90 12.78 29.74%
EPS -14.36 12.64 40.78 13.15 2.10 -3.85 -5.36 17.83%
DPS 1.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0336 1.177 1.2027 0.7861 0.6546 0.4334 0.3004 22.84%
Adjusted Per Share Value based on latest NOSH - 110,468
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 56.78 122.58 119.32 49.59 11.88 2.23 1.38 85.69%
EPS -13.36 11.72 9.01 2.90 0.47 -0.54 -0.58 68.59%
DPS 0.93 0.93 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9614 1.0916 0.2657 0.1737 0.1446 0.0607 0.0325 75.77%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 1.00 1.40 1.34 0.755 0.795 0.795 0.81 -
P/RPS 1.64 1.06 0.25 0.34 1.48 5.00 6.34 -20.16%
P/EPS -6.96 11.08 3.29 5.74 37.77 -20.66 -15.11 -12.10%
EY -14.36 9.03 30.44 17.41 2.65 -4.84 -6.62 13.76%
DY 1.00 0.71 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.19 1.11 0.96 1.21 1.83 2.70 -15.67%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/11/20 29/11/19 21/11/18 28/11/17 25/11/16 17/11/15 28/11/14 -
Price 0.93 1.30 1.37 0.72 0.785 0.85 0.855 -
P/RPS 1.52 0.98 0.25 0.32 1.46 5.34 6.69 -21.86%
P/EPS -6.48 10.29 3.36 5.48 37.30 -22.09 -15.95 -13.92%
EY -15.44 9.72 29.77 18.26 2.68 -4.53 -6.27 16.19%
DY 1.08 0.77 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.10 1.14 0.92 1.20 1.96 2.85 -17.46%

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