[IDEAL] YoY TTM Result on 31-Mar-2016 [#1]

Stock
[IDEAL] IDEAL CAPITAL BERHAD
Announcement Date
24-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 50.36%
YoY- 74.06%
Quarter Report
Latest QR
Upcoming QR
IDEAL's Result
IDEAL's Financial Summary
View:
Show?
TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 611,492 406,009 198,698 2,974 12,129 14,848 17,983 79.94%
PBT 141,309 78,757 29,854 -614 -3,976 -2,315 508 155.38%
Tax -34,878 -20,258 -7,495 -147 -37 -21 -113 159.85%
NP 106,431 58,499 22,359 -761 -4,013 -2,336 395 154.03%
-
NP to SH 48,448 28,103 10,933 -1,041 -4,013 -2,336 395 122.82%
-
Tax Rate 24.68% 25.72% 25.11% - - - 22.24% -
Total Cost 505,061 347,510 176,339 3,735 16,142 17,184 17,588 74.94%
-
Net Worth 158,389 108,877 79,802 69,661 29,669 17,419 20,124 41.01%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 158,389 108,877 79,802 69,661 29,669 17,419 20,124 41.01%
NOSH 110,468 110,468 110,468 110,468 70,256 53,880 55,000 12.31%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 17.41% 14.41% 11.25% -25.59% -33.09% -15.73% 2.20% -
ROE 30.59% 25.81% 13.70% -1.49% -13.53% -13.41% 1.96% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 553.54 367.53 179.87 2.69 17.26 27.56 32.70 60.20%
EPS 43.86 25.44 9.90 -0.94 -5.71 -4.34 0.72 98.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4338 0.9856 0.7224 0.6306 0.4223 0.3233 0.3659 25.54%
Adjusted Per Share Value based on latest NOSH - 110,468
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 122.30 81.20 39.74 0.59 2.43 2.97 3.60 79.91%
EPS 9.69 5.62 2.19 -0.21 -0.80 -0.47 0.08 122.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3168 0.2178 0.1596 0.1393 0.0593 0.0348 0.0403 40.98%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 1.14 0.65 0.805 0.85 0.89 0.60 0.20 -
P/RPS 0.21 0.18 0.45 31.57 5.16 2.18 0.61 -16.27%
P/EPS 2.60 2.56 8.13 -90.20 -15.58 -13.84 27.85 -32.63%
EY 38.47 39.14 12.29 -1.11 -6.42 -7.23 3.59 48.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.66 1.11 1.35 2.11 1.86 0.55 6.44%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/05/19 25/05/18 30/05/17 24/05/16 07/05/15 14/05/14 29/05/13 -
Price 1.10 0.65 0.835 0.81 0.90 1.06 0.285 -
P/RPS 0.20 0.18 0.46 30.09 5.21 3.85 0.87 -21.72%
P/EPS 2.51 2.56 8.44 -85.96 -15.76 -24.45 39.68 -36.86%
EY 39.87 39.14 11.85 -1.16 -6.35 -4.09 2.52 58.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.66 1.16 1.28 2.13 3.28 0.78 -0.21%

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