[IDEAL] YoY TTM Result on 31-Mar-2017 [#1]

Stock
[IDEAL] IDEAL CAPITAL BERHAD
Announcement Date
30-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 31.55%
YoY- 1150.24%
Quarter Report
Latest QR
Upcoming QR
IDEAL's Result
IDEAL's Financial Summary
View:
Show?
TTM Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 490,444 611,492 406,009 198,698 2,974 12,129 14,848 79.02%
PBT 62,892 141,309 78,757 29,854 -614 -3,976 -2,315 -
Tax -22,189 -34,878 -20,258 -7,495 -147 -37 -21 218.80%
NP 40,703 106,431 58,499 22,359 -761 -4,013 -2,336 -
-
NP to SH 20,141 48,448 28,103 10,933 -1,041 -4,013 -2,336 -
-
Tax Rate 35.28% 24.68% 25.72% 25.11% - - - -
Total Cost 449,741 505,061 347,510 176,339 3,735 16,142 17,184 72.22%
-
Net Worth 528,427 158,389 108,877 79,802 69,661 29,669 17,419 76.50%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 9,274 - - - - - - -
Div Payout % 46.05% - - - - - - -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 528,427 158,389 108,877 79,802 69,661 29,669 17,419 76.50%
NOSH 465,001 110,468 110,468 110,468 110,468 70,256 53,880 43.17%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 8.30% 17.41% 14.41% 11.25% -25.59% -33.09% -15.73% -
ROE 3.81% 30.59% 25.81% 13.70% -1.49% -13.53% -13.41% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 105.47 553.54 367.53 179.87 2.69 17.26 27.56 25.04%
EPS 4.33 43.86 25.44 9.90 -0.94 -5.71 -4.34 -
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1364 1.4338 0.9856 0.7224 0.6306 0.4223 0.3233 23.28%
Adjusted Per Share Value based on latest NOSH - 110,468
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 98.09 122.30 81.20 39.74 0.59 2.43 2.97 79.02%
EPS 4.03 9.69 5.62 2.19 -0.21 -0.80 -0.47 -
DPS 1.86 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0569 0.3168 0.2178 0.1596 0.1393 0.0593 0.0348 76.54%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.95 1.14 0.65 0.805 0.85 0.89 0.60 -
P/RPS 0.90 0.21 0.18 0.45 31.57 5.16 2.18 -13.69%
P/EPS 21.93 2.60 2.56 8.13 -90.20 -15.58 -13.84 -
EY 4.56 38.47 39.14 12.29 -1.11 -6.42 -7.23 -
DY 2.11 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.80 0.66 1.11 1.35 2.11 1.86 -12.39%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 30/06/20 29/05/19 25/05/18 30/05/17 24/05/16 07/05/15 14/05/14 -
Price 1.27 1.10 0.65 0.835 0.81 0.90 1.06 -
P/RPS 1.20 0.20 0.18 0.46 30.09 5.21 3.85 -17.64%
P/EPS 29.32 2.51 2.56 8.44 -85.96 -15.76 -24.45 -
EY 3.41 39.87 39.14 11.85 -1.16 -6.35 -4.09 -
DY 1.57 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.77 0.66 1.16 1.28 2.13 3.28 -16.38%

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