[IDEAL] QoQ Cumulative Quarter Result on 30-Jun-2018 [#2]

Stock
[IDEAL] IDEAL CAPITAL BERHAD
Announcement Date
04-Sep-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 105.96%
YoY- 459.93%
Quarter Report
Latest QR
Upcoming QR
IDEAL's Result
IDEAL's Financial Summary
View:
Show?
Cumulative Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 141,335 675,754 503,542 400,291 205,597 246,487 153,458 -5.34%
PBT 32,467 145,386 111,747 85,930 39,569 45,960 27,293 12.28%
Tax -7,857 -36,890 -27,393 -20,832 -9,869 -12,121 -7,066 7.33%
NP 24,610 108,496 84,354 65,098 29,700 33,839 20,227 13.98%
-
NP to SH 12,178 50,853 38,681 30,264 14,694 15,707 9,343 19.34%
-
Tax Rate 24.20% 25.37% 24.51% 24.24% 24.94% 26.37% 25.89% -
Total Cost 116,725 567,258 419,188 335,193 175,897 212,648 133,231 -8.44%
-
Net Worth 158,389 145,144 132,860 124,442 108,877 93,213 86,839 49.33%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 158,389 145,144 132,860 124,442 108,877 93,213 86,839 49.33%
NOSH 110,468 110,468 110,468 110,468 110,468 110,468 110,468 0.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 17.41% 16.06% 16.75% 16.26% 14.45% 13.73% 13.18% -
ROE 7.69% 35.04% 29.11% 24.32% 13.50% 16.85% 10.76% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 127.94 611.72 455.82 362.36 186.11 223.13 138.92 -5.34%
EPS 11.02 46.03 35.02 27.40 13.30 14.22 8.46 19.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4338 1.3139 1.2027 1.1265 0.9856 0.8438 0.7861 49.33%
Adjusted Per Share Value based on latest NOSH - 110,468
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 28.27 135.15 100.71 80.06 41.12 49.30 30.69 -5.33%
EPS 2.44 10.17 7.74 6.05 2.94 3.14 1.87 19.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3168 0.2903 0.2657 0.2489 0.2178 0.1864 0.1737 49.33%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 1.14 1.09 1.34 1.05 0.65 0.675 0.755 -
P/RPS 0.89 0.18 0.29 0.29 0.35 0.30 0.54 39.57%
P/EPS 10.34 2.37 3.83 3.83 4.89 4.75 8.93 10.27%
EY 9.67 42.23 26.13 26.09 20.46 21.06 11.20 -9.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.83 1.11 0.93 0.66 0.80 0.96 -11.45%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/05/19 27/02/19 21/11/18 04/09/18 25/05/18 28/02/18 28/11/17 -
Price 1.10 1.27 1.37 1.53 0.65 0.70 0.72 -
P/RPS 0.86 0.21 0.30 0.42 0.35 0.31 0.52 39.89%
P/EPS 9.98 2.76 3.91 5.58 4.89 4.92 8.51 11.21%
EY 10.02 36.25 25.56 17.91 20.46 20.31 11.75 -10.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.97 1.14 1.36 0.66 0.83 0.92 -11.19%

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