[IDEAL] YoY TTM Result on 31-Dec-2016 [#4]

Stock
[IDEAL] IDEAL CAPITAL BERHAD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 257.46%
YoY- 496.33%
Quarter Report
Latest QR
Upcoming QR
IDEAL's Result
IDEAL's Financial Summary
View:
Show?
TTM Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 570,312 675,754 246,486 153,347 11,327 4,952 16,944 79.63%
PBT 120,010 148,411 45,970 22,857 -1,732 -3,365 -1,514 -
Tax -28,335 -36,890 -12,121 -5,801 -146 0 -34 206.60%
NP 91,675 111,521 33,849 17,056 -1,878 -3,365 -1,548 -
-
NP to SH 58,154 50,964 15,717 8,311 -2,097 -3,365 -1,548 -
-
Tax Rate 23.61% 24.86% 26.37% 25.38% - - - -
Total Cost 478,637 564,233 212,637 136,291 13,205 8,317 18,492 71.94%
-
Net Worth 553,480 145,144 93,213 77,493 69,904 31,014 18,216 76.60%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 9,274 - - - - - - -
Div Payout % 15.95% - - - - - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 553,480 145,144 93,213 77,493 69,904 31,014 18,216 76.60%
NOSH 464,025 110,468 110,468 110,468 110,468 70,200 54,104 43.04%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 16.07% 16.50% 13.73% 11.12% -16.58% -67.95% -9.14% -
ROE 10.51% 35.11% 16.86% 10.72% -3.00% -10.85% -8.50% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 122.85 611.72 223.13 138.82 10.25 7.05 31.32 25.56%
EPS 12.53 46.13 14.23 7.52 -1.90 -4.79 -2.86 -
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1922 1.3139 0.8438 0.7015 0.6328 0.4418 0.3367 23.44%
Adjusted Per Share Value based on latest NOSH - 110,468
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 114.06 135.15 49.30 30.67 2.27 0.99 3.39 79.62%
EPS 11.63 10.19 3.14 1.66 -0.42 -0.67 -0.31 -
DPS 1.85 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.107 0.2903 0.1864 0.155 0.1398 0.062 0.0364 76.62%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 1.58 1.09 0.675 0.75 0.90 0.81 0.59 -
P/RPS 1.29 0.18 0.30 0.54 8.78 11.48 1.88 -6.08%
P/EPS 12.61 2.36 4.74 9.97 -47.41 -16.90 -20.62 -
EY 7.93 42.33 21.08 10.03 -2.11 -5.92 -4.85 -
DY 1.26 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 0.83 0.80 1.07 1.42 1.83 1.75 -4.46%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 28/02/20 27/02/19 28/02/18 28/02/17 29/02/16 27/02/15 27/02/14 -
Price 1.44 1.30 0.70 0.79 0.81 0.88 0.60 -
P/RPS 1.17 0.21 0.31 0.57 7.90 12.47 1.92 -7.92%
P/EPS 11.50 2.82 4.92 10.50 -42.67 -18.36 -20.97 -
EY 8.70 35.49 20.33 9.52 -2.34 -5.45 -4.77 -
DY 1.39 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 0.99 0.83 1.13 1.28 1.99 1.78 -6.22%

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