[IDEAL] QoQ Cumulative Quarter Result on 30-Jun-2017 [#2]

Stock
[IDEAL] IDEAL CAPITAL BERHAD
Announcement Date
30-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 134.19%
YoY- 474.39%
Quarter Report
Latest QR
Upcoming QR
IDEAL's Result
IDEAL's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 205,597 246,487 153,458 93,288 46,074 153,347 58,853 130.40%
PBT 39,569 45,960 27,293 15,571 6,782 22,857 9,777 154.17%
Tax -9,869 -12,121 -7,066 -3,937 -1,732 -5,802 -2,532 147.87%
NP 29,700 33,839 20,227 11,634 5,050 17,055 7,245 156.36%
-
NP to SH 14,694 15,707 9,343 5,405 2,308 8,310 3,133 180.45%
-
Tax Rate 24.94% 26.37% 25.89% 25.28% 25.54% 25.38% 25.90% -
Total Cost 175,897 212,648 133,231 81,654 41,024 136,292 51,608 126.64%
-
Net Worth 108,877 93,213 86,839 82,895 79,802 77,493 72,312 31.39%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 108,877 93,213 86,839 82,895 79,802 77,493 72,312 31.39%
NOSH 110,468 110,468 110,468 110,468 110,468 110,468 110,468 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 14.45% 13.73% 13.18% 12.47% 10.96% 11.12% 12.31% -
ROE 13.50% 16.85% 10.76% 6.52% 2.89% 10.72% 4.33% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 186.11 223.13 138.92 84.45 41.71 138.82 53.28 130.39%
EPS 13.30 14.22 8.46 4.89 2.09 7.52 2.84 180.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9856 0.8438 0.7861 0.7504 0.7224 0.7015 0.6546 31.39%
Adjusted Per Share Value based on latest NOSH - 110,468
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 41.12 49.30 30.69 18.66 9.21 30.67 11.77 130.41%
EPS 2.94 3.14 1.87 1.08 0.46 1.66 0.63 179.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2178 0.1864 0.1737 0.1658 0.1596 0.155 0.1446 31.43%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.65 0.675 0.755 0.78 0.805 0.75 0.795 -
P/RPS 0.35 0.30 0.54 0.92 1.93 0.54 1.49 -61.96%
P/EPS 4.89 4.75 8.93 15.94 38.53 9.97 28.03 -68.81%
EY 20.46 21.06 11.20 6.27 2.60 10.03 3.57 220.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.80 0.96 1.04 1.11 1.07 1.21 -33.26%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 25/05/18 28/02/18 28/11/17 30/08/17 30/05/17 28/02/17 25/11/16 -
Price 0.65 0.70 0.72 0.77 0.835 0.79 0.785 -
P/RPS 0.35 0.31 0.52 0.91 2.00 0.57 1.47 -61.61%
P/EPS 4.89 4.92 8.51 15.74 39.97 10.50 27.68 -68.54%
EY 20.46 20.31 11.75 6.35 2.50 9.52 3.61 218.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.83 0.92 1.03 1.16 1.13 1.20 -32.89%

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