IDEAL CAPITAL BERHAD

KLSE (MYR): IDEAL (9687)

You're accessing 15 mins delay data. Turn on live stream now to enjoy real-time data!

Last Price

3.20

Today's Change

0.00 (0.00%)

Day's Change

3.20 - 3.20

Trading Volume

5,000

Financial

Show?
Last 10 FY Result
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 512,715 512,714 512,715 420,557 473,092 317,922 570,373 675,754 246,487 153,347 11,327 4,952 67.40%
PBT 84,297 84,297 84,297 50,784 75,421 -56,179 117,095 145,386 45,960 22,857 -1,733 -3,365 -
Tax -15,639 -15,639 -15,639 -17,056 -20,880 -8,888 -28,336 -36,890 -12,121 -5,802 -146 0 -
NP 68,658 68,658 68,658 33,728 54,541 -65,067 88,759 108,496 33,839 17,055 -1,879 -3,365 -
-
NP to SH 63,469 63,469 63,469 39,660 58,996 -56,649 58,153 50,853 15,707 8,310 -2,098 -3,365 -
-
Tax Rate 18.55% 18.55% 18.55% 33.59% 27.68% - 24.20% 25.37% 26.37% 25.38% - - -
Total Cost 444,057 444,056 444,057 386,829 418,551 382,989 481,614 567,258 212,648 136,292 13,206 8,317 55.53%
-
Net Worth 655,250 655,250 655,250 632,250 590,150 493,009 553,480 145,144 93,213 77,493 69,904 31,036 40.30%
Dividend
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 5,000 5,000 5,000 - - - 9,285 - - - - - -
Div Payout % 7.88% 7.88% 7.88% - - - 15.97% - - - - - -
Equity
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 655,250 655,250 655,250 632,250 590,150 493,009 553,480 145,144 93,213 77,493 69,904 31,036 40.30%
NOSH 500,000 500,000 500,000 500,000 500,000 465,059 464,025 110,468 110,468 110,468 110,468 70,250 24.34%
Ratio Analysis
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 13.39% 13.39% 13.39% 8.02% 11.53% -20.47% 15.56% 16.06% 13.73% 11.12% -16.59% -67.95% -
ROE 9.69% 9.69% 9.69% 6.27% 10.00% -11.49% 10.51% 35.04% 16.85% 10.72% -3.00% -10.84% -
Per Share
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 102.54 102.54 102.54 84.11 94.62 68.36 122.86 611.72 223.13 138.82 10.25 7.05 34.62%
EPS 12.69 12.69 12.69 7.93 11.80 -12.18 12.53 46.03 14.22 7.52 -1.90 -4.79 -
DPS 1.00 1.00 1.00 0.00 0.00 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3105 1.3105 1.3105 1.2645 1.1803 1.0601 1.1922 1.3139 0.8438 0.7015 0.6328 0.4418 12.83%
Adjusted Per Share Value based on latest NOSH - 500,000
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 102.54 102.54 102.54 84.11 94.62 63.58 114.07 135.15 49.30 30.67 2.27 0.99 67.40%
EPS 12.69 12.69 12.69 7.93 11.80 -11.33 11.63 10.17 3.14 1.66 -0.42 -0.67 -
DPS 1.00 1.00 1.00 0.00 0.00 0.00 1.86 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3105 1.3105 1.3105 1.2645 1.1803 0.986 1.107 0.2903 0.1864 0.155 0.1398 0.0621 40.30%
Price Multiplier on Financial Quarter End Date
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 29/12/23 29/12/23 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 3.00 3.00 3.00 1.70 1.31 1.08 1.58 1.09 0.675 0.75 0.90 0.81 -
P/RPS 2.93 2.93 2.93 2.02 1.38 1.58 1.29 0.18 0.30 0.54 8.78 11.49 -14.07%
P/EPS 23.63 23.63 23.63 21.43 11.10 -8.87 12.61 2.37 4.75 9.97 -47.39 -16.91 -
EY 4.23 4.23 4.23 4.67 9.01 -11.28 7.93 42.23 21.06 10.03 -2.11 -5.91 -
DY 0.33 0.33 0.33 0.00 0.00 0.00 1.27 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.29 2.29 2.29 1.34 1.11 1.02 1.33 0.83 0.80 1.07 1.42 1.83 2.52%
Price Multiplier on Announcement Date
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 29/02/24 29/02/24 29/02/24 28/02/23 28/02/22 31/03/21 28/02/20 27/02/19 28/02/18 28/02/17 29/02/16 27/02/15 -
Price 3.50 3.50 3.50 2.26 1.34 0.945 1.44 1.27 0.70 0.79 0.81 0.88 -
P/RPS 3.41 3.41 3.41 2.69 1.42 1.38 1.17 0.21 0.31 0.57 7.90 12.48 -13.41%
P/EPS 27.57 27.57 27.57 28.49 11.36 -7.76 11.50 2.76 4.92 10.50 -42.65 -18.37 -
EY 3.63 3.63 3.63 3.51 8.81 -12.89 8.70 36.25 20.31 9.52 -2.34 -5.44 -
DY 0.29 0.29 0.29 0.00 0.00 0.00 1.39 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.67 2.67 2.67 1.79 1.14 0.89 1.21 0.97 0.83 1.13 1.28 1.99 3.31%

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
3 people like this. Showing 50 of 3,348 comments

goldenluck16

New high again...1.73..huat ah.

2020-01-17 16:44

BCtheBlessed

Good counter because this company will win lots of infra projects soon... More money is in the making. There will be new high(s) again next wk.

2020-01-17 17:25

The_Reds

fake account created by sohai 小陈 again...sigh

2020-01-17 18:54

goldenluck16

New closing high today....1.74. The Penang South Islands Project will be the catalyst in the further growth of IDEAL.

2020-01-17 22:03

anoym177

Post removed.Why?

2020-01-17 22:31

goldenluck16

IDEAL...new high 1.80

2020-01-21 09:42

yorkyork

LRT penang benefits ideal? guess guess.why ideal buy 1st avenue? is that the hub for lrt?

2020-01-21 14:04

yorkyork

i see the 1st avenue beside have a big empty land. cukup do hub at there. the land look belongs to state gov.

2020-01-21 14:05

PeacefulWarrior

https://www.theedgemarkets.com/article/pr1ma-ideal-united-subsidiary-jointly-develop-properties-worth-rm8286m-penang

2020-01-21 14:43

Warn3r

RM 828.6m divided by 12 quarters (3 years) = RM 70m revenue per quarter. Currently it is at RM 140-150m revenue per quarter. That’s almost a 50% boost...

The land next to first avenue is indeed around the size of first avenue. Hmm...

2020-01-21 19:00

Warn3r

Potentially net profit Per share at 6-7 cents per quarter or 24 cents per year. PE 8 for a net cash company is fair I supposed?

2020-01-22 08:58

anoym177

Wow pm where ah? I'm waiting for you ah, lol

2020-01-22 09:41

Warn3r

Twinpeak. Do you have a target price? Or do you plan on holding it indefinitely?

2020-01-22 17:12

anoym177

Post removed.Why?

2020-01-22 23:50

sokowanda

boss big green cny, whole year big luck! boss big red cny, whole year pokai! Gong xi fa cai !!!

2020-01-23 09:11

anoym177

Post removed.Why?

2020-01-23 11:02

anoym177

Post removed.Why?

2020-01-23 11:24

anoym177

Post removed.Why?

2020-01-23 12:39

anoym177

Post removed.Why?

2020-01-23 16:38

anoym177

Post removed.Why?

2020-01-23 17:56

anoym177

Post removed.Why?

2020-01-23 18:12

Warn3r

Hi twinpeak. I am KL lang. I also think that this forum would be better without those 2 ...

2020-01-24 08:07

anoym177

Hi the_reds, happy cny

2020-01-24 12:04

goldenluck16

New closing high 1.87....WB ..80 sen . Huat ah. Happy Chinese New Year to all.

2020-01-24 12:37

The_Reds

1.87 is historical high, so basically everyone in this counter shud be earning money at this moment..happy CNY to Tom, Warn3r, goldenluck16, and of coz not to forget our beloved sohai 小陈

2020-01-24 13:57

EngineeringProfit

huat ar

2020-01-24 14:00

anoym177

Post removed.Why?

2020-01-24 14:53

anoym177

Post removed.Why?

2020-01-24 15:13

Warn3r

Happy CNY The Reds and twinpeak.

Hi twinpeak, no problem I have read all your msges. You can delete already. Thanks for your generous sharing!

2020-01-24 17:45

Warn3r

Wish you both wealth, and most importantly happiness and health! If huat until got lots of extra money, please remember to do some charity too. =D

2020-01-24 17:46

treasure_hunter

waiting for share split and possible award on PIA expansion

2020-02-04 11:30

anoym177

Post removed.Why?

2020-02-11 12:26

The_Reds

Sohai 小陈 why ur TP from 2.45 becomes 1.45??? U got eat medicine or not...

2020-02-11 14:22

Vycon Chong

Post removed.Why?

2020-02-17 12:22

anoym177

Post removed.Why?

2020-02-26 16:49

anoym177

Next support 0.98, good luck all, lol

2020-02-26 16:52

EatCoconutCanWin

prepare to sell off if penang became opposition next week

2020-02-28 17:38

EatCoconutCanWin

Yup. I m correct.

2020-02-29 20:25

anoym177

Post removed.Why?

2020-03-02 10:16

anoym177

Posted by anoym177 > Feb 26, 2020 4:52 PM | Report Abuse X

Next support 0.98, good luck all, lol

2020-03-02 10:18

tumbler

This DAP running dog counter should now go to bankrupt after his running dog lim guan eng now finding some place to hide to prevent new MACC catch him

2020-03-02 12:28

tumbler

This LGE must be put into jail becoz corruption case last time. Court hearing stop becoz PH , now is the time catching this running dog go to jail eat curry rice.

2020-03-02 12:29

Jokers2020

alamak talk abt lge for what.it wont make this share price drop like hell la...

2020-10-27 21:38

Beng

Anyone know about Ideal property and their projects review?

2020-11-24 19:03

Strada

Many projects stopped and gone with the LRT into the sea

2020-11-30 11:57

Anisdesanika

warrant suddenly up Goreng b4 expired ke?

2021-02-26 16:01

GordonWoo932

buy dips,hold for med term

2021-03-22 14:52

atmw81

Interesting..

2021-12-16 10:34

foreverchung

thank you cash out today, see u next time <3 muacks

2024-01-05 16:22

wallstreetrookieNEW

Bandar Gelugor themed stock

1 month ago

Post a Comment