[IDEAL] YoY TTM Result on 31-Mar-2020 [#1]

Stock
[IDEAL] IDEAL CAPITAL BERHAD
Announcement Date
30-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -65.37%
YoY- -58.43%
Quarter Report
Latest QR
Upcoming QR
IDEAL's Result
IDEAL's Financial Summary
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 464,288 472,052 351,953 490,444 611,492 406,009 198,698 15.18%
PBT 56,431 72,466 -12,904 62,892 141,309 78,757 29,854 11.18%
Tax -19,085 -19,781 -11,486 -22,189 -34,878 -20,258 -7,495 16.84%
NP 37,346 52,685 -24,390 40,703 106,431 58,499 22,359 8.92%
-
NP to SH 42,197 63,680 -19,552 20,141 48,448 28,103 10,933 25.23%
-
Tax Rate 33.82% 27.30% - 35.28% 24.68% 25.72% 25.11% -
Total Cost 426,942 419,367 376,343 449,741 505,061 347,510 176,339 15.87%
-
Net Worth 627,750 598,500 504,954 528,427 158,389 108,877 79,802 41.00%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - 9,274 - - - -
Div Payout % - - - 46.05% - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 627,750 598,500 504,954 528,427 158,389 108,877 79,802 41.00%
NOSH 500,000 500,000 465,274 465,001 110,468 110,468 110,468 28.59%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 8.04% 11.16% -6.93% 8.30% 17.41% 14.41% 11.25% -
ROE 6.72% 10.64% -3.87% 3.81% 30.59% 25.81% 13.70% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 92.86 94.41 75.57 105.47 553.54 367.53 179.87 -10.42%
EPS 8.44 12.74 -4.20 4.33 43.86 25.44 9.90 -2.62%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.2555 1.197 1.0842 1.1364 1.4338 0.9856 0.7224 9.64%
Adjusted Per Share Value based on latest NOSH - 465,001
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 92.86 94.41 70.39 98.09 122.30 81.20 39.74 15.18%
EPS 8.44 12.74 -3.91 4.03 9.69 5.62 2.19 25.20%
DPS 0.00 0.00 0.00 1.85 0.00 0.00 0.00 -
NAPS 1.2555 1.197 1.0099 1.0569 0.3168 0.2178 0.1596 41.00%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 2.18 1.35 0.945 0.95 1.14 0.65 0.805 -
P/RPS 2.35 1.43 1.25 0.90 0.21 0.18 0.45 31.70%
P/EPS 25.83 10.60 -22.51 21.93 2.60 2.56 8.13 21.23%
EY 3.87 9.43 -4.44 4.56 38.47 39.14 12.29 -17.51%
DY 0.00 0.00 0.00 2.11 0.00 0.00 0.00 -
P/NAPS 1.74 1.13 0.87 0.84 0.80 0.66 1.11 7.77%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/05/23 30/05/22 27/05/21 30/06/20 29/05/19 25/05/18 30/05/17 -
Price 2.20 1.35 0.93 1.27 1.10 0.65 0.835 -
P/RPS 2.37 1.43 1.23 1.20 0.20 0.18 0.46 31.40%
P/EPS 26.07 10.60 -22.15 29.32 2.51 2.56 8.44 20.66%
EY 3.84 9.43 -4.51 3.41 39.87 39.14 11.85 -17.11%
DY 0.00 0.00 0.00 1.57 0.00 0.00 0.00 -
P/NAPS 1.75 1.13 0.86 1.12 0.77 0.66 1.16 7.09%

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