[IDEAL] YoY Annual (Unaudited) Result on 31-Dec-2015 [#4]

Stock
[IDEAL] IDEAL CAPITAL BERHAD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
YoY- 37.65%
Quarter Report
Latest QR
Upcoming QR
IDEAL's Result
IDEAL's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 675,754 246,487 153,347 11,327 4,952 16,944 18,862 81.51%
PBT 145,386 45,960 22,857 -1,733 -3,365 -1,514 688 143.95%
Tax -36,890 -12,121 -5,802 -146 0 1 -100 167.68%
NP 108,496 33,839 17,055 -1,879 -3,365 -1,513 588 138.50%
-
NP to SH 50,853 15,707 8,310 -2,098 -3,365 -1,513 588 110.22%
-
Tax Rate 25.37% 26.37% 25.38% - - - 14.53% -
Total Cost 567,258 212,648 136,292 13,206 8,317 18,457 18,274 77.23%
-
Net Worth 145,144 93,213 77,493 69,904 31,036 18,193 19,614 39.57%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 145,144 93,213 77,493 69,904 31,036 18,193 19,614 39.57%
NOSH 110,468 110,468 110,468 110,468 70,250 54,035 53,781 12.73%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 16.06% 13.73% 11.12% -16.59% -67.95% -8.93% 3.12% -
ROE 35.04% 16.85% 10.72% -3.00% -10.84% -8.32% 3.00% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 611.72 223.13 138.82 10.25 7.05 31.36 35.07 61.00%
EPS 46.03 14.22 7.52 -1.90 -4.79 -2.80 1.09 86.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3139 0.8438 0.7015 0.6328 0.4418 0.3367 0.3647 23.80%
Adjusted Per Share Value based on latest NOSH - 110,468
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 135.15 49.30 30.67 2.27 0.99 3.39 3.77 81.53%
EPS 10.17 3.14 1.66 -0.42 -0.67 -0.30 0.12 109.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2903 0.1864 0.155 0.1398 0.0621 0.0364 0.0392 39.59%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 1.09 0.675 0.75 0.90 0.81 0.59 0.20 -
P/RPS 0.18 0.30 0.54 8.78 11.49 1.88 0.57 -17.47%
P/EPS 2.37 4.75 9.97 -47.39 -16.91 -21.07 18.29 -28.85%
EY 42.23 21.06 10.03 -2.11 -5.91 -4.75 5.47 40.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.80 1.07 1.42 1.83 1.75 0.55 7.09%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 28/02/18 28/02/17 29/02/16 27/02/15 27/02/14 28/02/13 -
Price 1.27 0.70 0.79 0.81 0.88 0.60 0.49 -
P/RPS 0.21 0.31 0.57 7.90 12.48 1.91 1.40 -27.09%
P/EPS 2.76 4.92 10.50 -42.65 -18.37 -21.43 44.82 -37.14%
EY 36.25 20.31 9.52 -2.34 -5.44 -4.67 2.23 59.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.83 1.13 1.28 1.99 1.78 1.34 -5.24%

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