[IDEAL] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[IDEAL] IDEAL CAPITAL BERHAD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 31.47%
YoY- 223.76%
Quarter Report
Latest QR
Upcoming QR
IDEAL's Result
IDEAL's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 440,704 288,242 141,335 675,754 503,542 400,291 205,597 66.16%
PBT 102,978 79,605 32,467 145,386 111,747 85,930 39,569 89.09%
Tax -23,628 -18,879 -7,857 -36,890 -27,393 -20,832 -9,869 78.87%
NP 79,350 60,726 24,610 108,496 84,354 65,098 29,700 92.42%
-
NP to SH 46,327 30,569 12,178 50,853 38,681 30,264 14,694 114.86%
-
Tax Rate 22.94% 23.72% 24.20% 25.37% 24.51% 24.24% 24.94% -
Total Cost 361,354 227,516 116,725 567,258 419,188 335,193 175,897 61.53%
-
Net Worth 545,798 530,249 158,389 145,144 132,860 124,442 108,877 192.62%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 4,637 4,638 - - - - - -
Div Payout % 10.01% 15.17% - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 545,798 530,249 158,389 145,144 132,860 124,442 108,877 192.62%
NOSH 463,556 463,869 110,468 110,468 110,468 110,468 110,468 159.93%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 18.01% 21.07% 17.41% 16.06% 16.75% 16.26% 14.45% -
ROE 8.49% 5.77% 7.69% 35.04% 29.11% 24.32% 13.50% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 95.04 62.14 127.94 611.72 455.82 362.36 186.11 -36.08%
EPS 9.99 6.59 11.02 46.03 35.02 27.40 13.30 -17.35%
DPS 1.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.177 1.1431 1.4338 1.3139 1.2027 1.1265 0.9856 12.54%
Adjusted Per Share Value based on latest NOSH - 110,468
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 88.14 57.65 28.27 135.15 100.71 80.06 41.12 66.16%
EPS 9.27 6.11 2.44 10.17 7.74 6.05 2.94 114.87%
DPS 0.93 0.93 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0916 1.0605 0.3168 0.2903 0.2657 0.2489 0.2178 192.58%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 1.40 1.18 1.14 1.09 1.34 1.05 0.65 -
P/RPS 1.47 1.90 0.89 0.18 0.29 0.29 0.35 160.08%
P/EPS 14.01 17.91 10.34 2.37 3.83 3.83 4.89 101.59%
EY 7.14 5.58 9.67 42.23 26.13 26.09 20.46 -50.40%
DY 0.71 0.85 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.03 0.80 0.83 1.11 0.93 0.66 48.08%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 29/11/19 30/08/19 29/05/19 27/02/19 21/11/18 04/09/18 25/05/18 -
Price 1.30 0.00 1.10 1.27 1.37 1.53 0.65 -
P/RPS 1.37 0.00 0.86 0.21 0.30 0.42 0.35 148.16%
P/EPS 13.01 0.00 9.98 2.76 3.91 5.58 4.89 91.89%
EY 7.68 0.00 10.02 36.25 25.56 17.91 20.46 -47.93%
DY 0.77 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.00 0.77 0.97 1.14 1.36 0.66 40.52%

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