Highlights

[IDEAL] QoQ Quarter Result on 2020-06-30 [#2]

Stock [IDEAL]: IDEAL UNITED BINTANG INTERNATIONAL BHD
Announcement Date 28-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     -20.03%    YoY -     -268.62%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 39,633 61,467 129,668 152,402 146,907 141,335 172,212 -62.48%
  QoQ % -35.52% -52.60% -14.92% 3.74% 3.94% -17.93% -
  Horiz. % 23.01% 35.69% 75.30% 88.50% 85.31% 82.07% 100.00%
PBT -30,748 -24,651 17,031 23,374 47,138 32,467 36,664 -
  QoQ % -24.73% -244.74% -27.14% -50.41% 45.19% -11.45% -
  Horiz. % -83.86% -67.23% 46.45% 63.75% 128.57% 88.55% 100.00%
Tax 140 -1,711 -4,708 -4,748 -11,022 -7,857 -9,496 -
  QoQ % 108.18% 63.66% 0.84% 56.92% -40.28% 17.26% -
  Horiz. % -1.47% 18.02% 49.58% 50.00% 116.07% 82.74% 100.00%
NP -30,608 -26,362 12,323 18,626 36,116 24,610 27,168 -
  QoQ % -16.11% -313.93% -33.84% -48.43% 46.75% -9.42% -
  Horiz. % -112.66% -97.03% 45.36% 68.56% 132.94% 90.58% 100.00%
NP to SH -31,009 -25,835 11,826 15,760 18,390 12,178 12,283 -
  QoQ % -20.03% -318.46% -24.96% -14.30% 51.01% -0.85% -
  Horiz. % -252.45% -210.33% 96.28% 128.31% 149.72% 99.15% 100.00%
Tax Rate - % - % 27.64 % 20.31 % 23.38 % 24.20 % 25.90 % -
  QoQ % 0.00% 0.00% 36.09% -13.13% -3.39% -6.56% -
  Horiz. % 0.00% 0.00% 106.72% 78.42% 90.27% 93.44% 100.00%
Total Cost 70,241 87,829 117,345 133,776 110,791 116,725 145,044 -38.36%
  QoQ % -20.03% -25.15% -12.28% 20.75% -5.08% -19.52% -
  Horiz. % 48.43% 60.55% 80.90% 92.23% 76.38% 80.48% 100.00%
Net Worth 502,861 528,427 553,480 545,798 529,511 158,389 145,144 129.14%
  QoQ % -4.84% -4.53% 1.41% 3.08% 234.31% 9.13% -
  Horiz. % 346.46% 364.07% 381.33% 376.04% 364.82% 109.13% 100.00%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - 4,642 - 4,632 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.22% 0.00% 100.00% - -
Div Payout % - % - % 39.26 % - % 25.19 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 155.86% 0.00% 100.00% - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 502,861 528,427 553,480 545,798 529,511 158,389 145,144 129.14%
  QoQ % -4.84% -4.53% 1.41% 3.08% 234.31% 9.13% -
  Horiz. % 346.46% 364.07% 381.33% 376.04% 364.82% 109.13% 100.00%
NOSH 465,053 465,001 464,251 463,720 463,224 110,468 110,468 160.95%
  QoQ % 0.01% 0.16% 0.11% 0.11% 319.33% 0.00% -
  Horiz. % 420.98% 420.94% 420.26% 419.78% 419.33% 100.00% 100.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -77.23 % -42.89 % 9.50 % 12.22 % 24.58 % 17.41 % 15.78 % -
  QoQ % -80.07% -551.47% -22.26% -50.28% 41.18% 10.33% -
  Horiz. % -489.42% -271.80% 60.20% 77.44% 155.77% 110.33% 100.00%
ROE -6.17 % -4.89 % 2.14 % 2.89 % 3.47 % 7.69 % 8.46 % -
  QoQ % -26.18% -328.50% -25.95% -16.71% -54.88% -9.10% -
  Horiz. % -72.93% -57.80% 25.30% 34.16% 41.02% 90.90% 100.00%
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 8.52 13.22 27.93 32.87 31.71 127.94 155.89 -85.62%
  QoQ % -35.55% -52.67% -15.03% 3.66% -75.21% -17.93% -
  Horiz. % 5.47% 8.48% 17.92% 21.09% 20.34% 82.07% 100.00%
EPS -6.67 -5.56 2.55 3.40 3.97 11.02 11.12 -
  QoQ % -19.96% -318.04% -25.00% -14.36% -63.97% -0.90% -
  Horiz. % -59.98% -50.00% 22.93% 30.58% 35.70% 99.10% 100.00%
DPS 0.00 0.00 1.00 0.00 1.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 0.00% 100.00% - -
NAPS 1.0813 1.1364 1.1922 1.1770 1.1431 1.4338 1.3139 -12.19%
  QoQ % -4.85% -4.68% 1.29% 2.97% -20.27% 9.13% -
  Horiz. % 82.30% 86.49% 90.74% 89.58% 87.00% 109.13% 100.00%
Adjusted Per Share Value based on latest NOSH - 465,059
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 8.52 13.22 27.88 32.77 31.59 30.39 37.03 -62.49%
  QoQ % -35.55% -52.58% -14.92% 3.74% 3.95% -17.93% -
  Horiz. % 23.01% 35.70% 75.29% 88.50% 85.31% 82.07% 100.00%
EPS -6.67 -5.56 2.54 3.39 3.95 2.62 2.64 -
  QoQ % -19.96% -318.90% -25.07% -14.18% 50.76% -0.76% -
  Horiz. % -252.65% -210.61% 96.21% 128.41% 149.62% 99.24% 100.00%
DPS 0.00 0.00 1.00 0.00 1.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 0.00% 100.00% - -
NAPS 1.0813 1.1363 1.1901 1.1736 1.1386 0.3406 0.3121 129.14%
  QoQ % -4.84% -4.52% 1.41% 3.07% 234.29% 9.13% -
  Horiz. % 346.46% 364.08% 381.32% 376.03% 364.82% 109.13% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 1.2700 0.9500 1.5800 1.4000 1.1800 1.1400 1.0900 -
P/RPS 14.90 7.19 5.66 4.26 3.72 0.89 0.70 669.49%
  QoQ % 107.23% 27.03% 32.86% 14.52% 317.98% 27.14% -
  Horiz. % 2,128.57% 1,027.14% 808.57% 608.57% 531.43% 127.14% 100.00%
P/EPS -19.05 -17.10 62.03 41.19 29.72 10.34 9.80 -
  QoQ % -11.40% -127.57% 50.59% 38.59% 187.43% 5.51% -
  Horiz. % -194.39% -174.49% 632.96% 420.31% 303.27% 105.51% 100.00%
EY -5.25 -5.85 1.61 2.43 3.36 9.67 10.20 -
  QoQ % 10.26% -463.35% -33.74% -27.68% -65.25% -5.20% -
  Horiz. % -51.47% -57.35% 15.78% 23.82% 32.94% 94.80% 100.00%
DY 0.00 0.00 0.63 0.00 0.85 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 74.12% 0.00% 100.00% - -
P/NAPS 1.17 0.84 1.33 1.19 1.03 0.80 0.83 25.75%
  QoQ % 39.29% -36.84% 11.76% 15.53% 28.75% -3.61% -
  Horiz. % 140.96% 101.20% 160.24% 143.37% 124.10% 96.39% 100.00%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 28/08/20 30/06/20 28/02/20 29/11/19 - 29/05/19 27/02/19 -
Price 1.0700 1.2700 1.4400 1.3000 0.0000 1.1000 1.2700 -
P/RPS 12.56 9.61 5.16 3.96 0.00 0.86 0.81 522.87%
  QoQ % 30.70% 86.24% 30.30% 0.00% 0.00% 6.17% -
  Horiz. % 1,550.62% 1,186.42% 637.04% 488.89% 0.00% 106.17% 100.00%
P/EPS -16.05 -22.86 56.53 38.25 0.00 9.98 11.42 -
  QoQ % 29.79% -140.44% 47.79% 0.00% 0.00% -12.61% -
  Horiz. % -140.54% -200.18% 495.01% 334.94% 0.00% 87.39% 100.00%
EY -6.23 -4.37 1.77 2.61 0.00 10.02 8.76 -
  QoQ % -42.56% -346.89% -32.18% 0.00% 0.00% 14.38% -
  Horiz. % -71.12% -49.89% 20.21% 29.79% 0.00% 114.38% 100.00%
DY 0.00 0.00 0.69 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.99 1.12 1.21 1.10 0.00 0.77 0.97 1.37%
  QoQ % -11.61% -7.44% 10.00% 0.00% 0.00% -20.62% -
  Horiz. % 102.06% 115.46% 124.74% 113.40% 0.00% 79.38% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

314  718  494  640 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LUSTER 0.195-0.03 
 AT 0.085-0.005 
 DGSB 0.23+0.035 
 MAHSING 1.13-0.05 
 PHB 0.0250.00 
 IMPIANA 0.10+0.02 
 SUPERMX-C1I 0.15-0.02 
 LUSTER-WA 0.105-0.02 
 VC 0.05-0.01 
 ISTONE 0.245+0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS