[IDEAL] YoY TTM Result on 31-Mar-2018 [#1]

Stock
[IDEAL] IDEAL CAPITAL BERHAD
Announcement Date
25-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 78.81%
YoY- 157.05%
Quarter Report
Latest QR
Upcoming QR
IDEAL's Result
IDEAL's Financial Summary
View:
Show?
TTM Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 351,953 490,444 611,492 406,009 198,698 2,974 12,129 75.20%
PBT -12,904 62,892 141,309 78,757 29,854 -614 -3,976 21.65%
Tax -11,486 -22,189 -34,878 -20,258 -7,495 -147 -37 159.98%
NP -24,390 40,703 106,431 58,499 22,359 -761 -4,013 35.05%
-
NP to SH -19,552 20,141 48,448 28,103 10,933 -1,041 -4,013 30.17%
-
Tax Rate - 35.28% 24.68% 25.72% 25.11% - - -
Total Cost 376,343 449,741 505,061 347,510 176,339 3,735 16,142 68.93%
-
Net Worth 504,954 528,427 158,389 108,877 79,802 69,661 29,669 60.31%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - 9,274 - - - - - -
Div Payout % - 46.05% - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 504,954 528,427 158,389 108,877 79,802 69,661 29,669 60.31%
NOSH 465,274 465,001 110,468 110,468 110,468 110,468 70,256 36.99%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin -6.93% 8.30% 17.41% 14.41% 11.25% -25.59% -33.09% -
ROE -3.87% 3.81% 30.59% 25.81% 13.70% -1.49% -13.53% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 75.57 105.47 553.54 367.53 179.87 2.69 17.26 27.87%
EPS -4.20 4.33 43.86 25.44 9.90 -0.94 -5.71 -4.98%
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0842 1.1364 1.4338 0.9856 0.7224 0.6306 0.4223 16.99%
Adjusted Per Share Value based on latest NOSH - 110,468
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 70.39 98.09 122.30 81.20 39.74 0.59 2.43 75.15%
EPS -3.91 4.03 9.69 5.62 2.19 -0.21 -0.80 30.23%
DPS 0.00 1.85 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0099 1.0569 0.3168 0.2178 0.1596 0.1393 0.0593 60.33%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.945 0.95 1.14 0.65 0.805 0.85 0.89 -
P/RPS 1.25 0.90 0.21 0.18 0.45 31.57 5.16 -21.02%
P/EPS -22.51 21.93 2.60 2.56 8.13 -90.20 -15.58 6.31%
EY -4.44 4.56 38.47 39.14 12.29 -1.11 -6.42 -5.95%
DY 0.00 2.11 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.84 0.80 0.66 1.11 1.35 2.11 -13.71%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 27/05/21 30/06/20 29/05/19 25/05/18 30/05/17 24/05/16 07/05/15 -
Price 0.93 1.27 1.10 0.65 0.835 0.81 0.90 -
P/RPS 1.23 1.20 0.20 0.18 0.46 30.09 5.21 -21.36%
P/EPS -22.15 29.32 2.51 2.56 8.44 -85.96 -15.76 5.83%
EY -4.51 3.41 39.87 39.14 11.85 -1.16 -6.35 -5.53%
DY 0.00 1.57 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.12 0.77 0.66 1.16 1.28 2.13 -14.01%

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