[IDEAL] YoY Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[IDEAL] IDEAL CAPITAL BERHAD
Announcement Date
25-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 232.94%
YoY- 343.06%
Quarter Report
Latest QR
Upcoming QR
IDEAL's Result
IDEAL's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 440,704 503,542 153,458 58,853 10,788 4,607 14,648 76.31%
PBT 102,978 111,747 27,293 9,777 -914 -1,961 -578 -
Tax -23,628 -27,393 -7,066 -2,532 -184 0 -33 198.95%
NP 79,350 84,354 20,227 7,245 -1,098 -1,961 -611 -
-
NP to SH 46,327 38,681 9,343 3,133 -1,289 -1,961 -611 -
-
Tax Rate 22.94% 24.51% 25.89% 25.90% - - - -
Total Cost 361,354 419,188 133,231 51,608 11,886 6,568 15,259 69.41%
-
Net Worth 545,798 132,860 86,839 72,312 30,361 16,228 19,108 74.79%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 4,637 - - - - - - -
Div Payout % 10.01% - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 545,798 132,860 86,839 72,312 30,361 16,228 19,108 74.79%
NOSH 463,556 110,468 110,468 110,468 70,054 54,022 54,070 43.03%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 18.01% 16.75% 13.18% 12.31% -10.18% -42.57% -4.17% -
ROE 8.49% 29.11% 10.76% 4.33% -4.25% -12.08% -3.20% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 95.04 455.82 138.92 53.28 15.40 8.53 27.09 23.25%
EPS 9.99 35.02 8.46 2.84 -1.84 -3.63 -1.13 -
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.177 1.2027 0.7861 0.6546 0.4334 0.3004 0.3534 22.19%
Adjusted Per Share Value based on latest NOSH - 110,468
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 88.14 100.71 30.69 11.77 2.16 0.92 2.93 76.30%
EPS 9.27 7.74 1.87 0.63 -0.26 -0.39 -0.12 -
DPS 0.93 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0916 0.2657 0.1737 0.1446 0.0607 0.0325 0.0382 74.80%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 1.40 1.34 0.755 0.795 0.795 0.81 0.59 -
P/RPS 1.47 0.29 0.54 1.49 5.16 9.50 2.18 -6.35%
P/EPS 14.01 3.83 8.93 28.03 -43.21 -22.31 -52.21 -
EY 7.14 26.13 11.20 3.57 -2.31 -4.48 -1.92 -
DY 0.71 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.11 0.96 1.21 1.83 2.70 1.67 -5.48%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 29/11/19 21/11/18 28/11/17 25/11/16 17/11/15 28/11/14 20/11/13 -
Price 1.30 1.37 0.72 0.785 0.85 0.855 0.60 -
P/RPS 1.37 0.30 0.52 1.47 5.52 10.03 2.21 -7.65%
P/EPS 13.01 3.91 8.51 27.68 -46.20 -23.55 -53.10 -
EY 7.68 25.56 11.75 3.61 -2.16 -4.25 -1.88 -
DY 0.77 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.14 0.92 1.20 1.96 2.85 1.70 -6.99%

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