Highlights

[IFCAMSC] YoY Quarter Result on 2020-09-30 [#3]

Stock [IFCAMSC]: IFCA MSC BHD
Announcement Date 20-Nov-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Sep-2020  [#3]
Profit Trend QoQ -     7.16%    YoY -     118.66%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 22,054 24,656 22,196 23,003 18,055 22,606 25,747 -2.55%
  YoY % -10.55% 11.08% -3.51% 27.41% -20.13% -12.20% -
  Horiz. % 85.66% 95.76% 86.21% 89.34% 70.12% 87.80% 100.00%
PBT 5,170 2,941 2,200 2,708 608 5,742 9,358 -9.41%
  YoY % 75.79% 33.68% -18.76% 345.39% -89.41% -38.64% -
  Horiz. % 55.25% 31.43% 23.51% 28.94% 6.50% 61.36% 100.00%
Tax -1,111 -717 -797 -844 -402 -227 -775 6.18%
  YoY % -54.95% 10.04% 5.57% -109.95% -77.09% 70.71% -
  Horiz. % 143.35% 92.52% 102.84% 108.90% 51.87% 29.29% 100.00%
NP 4,059 2,224 1,403 1,864 206 5,515 8,583 -11.72%
  YoY % 82.51% 58.52% -24.73% 804.85% -96.26% -35.75% -
  Horiz. % 47.29% 25.91% 16.35% 21.72% 2.40% 64.25% 100.00%
NP to SH 3,938 1,801 1,344 1,748 573 5,786 8,530 -12.08%
  YoY % 118.66% 34.00% -23.11% 205.06% -90.10% -32.17% -
  Horiz. % 46.17% 21.11% 15.76% 20.49% 6.72% 67.83% 100.00%
Tax Rate 21.49 % 24.38 % 36.23 % 31.17 % 66.12 % 3.95 % 8.28 % 17.21%
  YoY % -11.85% -32.71% 16.23% -52.86% 1,573.92% -52.29% -
  Horiz. % 259.54% 294.44% 437.56% 376.45% 798.55% 47.71% 100.00%
Total Cost 17,995 22,432 20,793 21,139 17,849 17,091 17,164 0.79%
  YoY % -19.78% 7.88% -1.64% 18.43% 4.44% -0.43% -
  Horiz. % 104.84% 130.69% 121.14% 123.16% 103.99% 99.57% 100.00%
Net Worth 115,575 115,332 79,062 109,492 103,409 89,015 58,363 12.05%
  YoY % 0.21% 45.88% -27.79% 5.88% 16.17% 52.52% -
  Horiz. % 198.03% 197.61% 135.47% 187.61% 177.18% 152.52% 100.00%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 115,575 115,332 79,062 109,492 103,409 89,015 58,363 12.05%
  YoY % 0.21% 45.88% -27.79% 5.88% 16.17% 52.52% -
  Horiz. % 198.03% 197.61% 135.47% 187.61% 177.18% 152.52% 100.00%
NOSH 608,290 607,014 608,174 608,290 608,290 556,346 448,947 5.19%
  YoY % 0.21% -0.19% -0.02% 0.00% 9.34% 23.92% -
  Horiz. % 135.49% 135.21% 135.47% 135.49% 135.49% 123.92% 100.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 18.40 % 9.02 % 6.32 % 8.10 % 1.14 % 24.40 % 33.34 % -9.42%
  YoY % 103.99% 42.72% -21.98% 610.53% -95.33% -26.81% -
  Horiz. % 55.19% 27.05% 18.96% 24.30% 3.42% 73.19% 100.00%
ROE 3.41 % 1.56 % 1.70 % 1.60 % 0.55 % 6.50 % 14.62 % -21.53%
  YoY % 118.59% -8.24% 6.25% 190.91% -91.54% -55.54% -
  Horiz. % 23.32% 10.67% 11.63% 10.94% 3.76% 44.46% 100.00%
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 3.63 4.06 3.65 3.78 2.97 4.06 5.73 -7.32%
  YoY % -10.59% 11.23% -3.44% 27.27% -26.85% -29.14% -
  Horiz. % 63.35% 70.86% 63.70% 65.97% 51.83% 70.86% 100.00%
EPS 0.65 0.30 0.22 0.29 0.09 1.04 1.90 -16.36%
  YoY % 116.67% 36.36% -24.14% 222.22% -91.35% -45.26% -
  Horiz. % 34.21% 15.79% 11.58% 15.26% 4.74% 54.74% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1900 0.1900 0.1300 0.1800 0.1700 0.1600 0.1300 6.52%
  YoY % 0.00% 46.15% -27.78% 5.88% 6.25% 23.08% -
  Horiz. % 146.15% 146.15% 100.00% 138.46% 130.77% 123.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 608,290
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 3.63 4.05 3.65 3.78 2.97 3.72 4.23 -2.51%
  YoY % -10.37% 10.96% -3.44% 27.27% -20.16% -12.06% -
  Horiz. % 85.82% 95.74% 86.29% 89.36% 70.21% 87.94% 100.00%
EPS 0.65 0.30 0.22 0.29 0.09 0.95 1.40 -11.99%
  YoY % 116.67% 36.36% -24.14% 222.22% -90.53% -32.14% -
  Horiz. % 46.43% 21.43% 15.71% 20.71% 6.43% 67.86% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1900 0.1896 0.1300 0.1800 0.1700 0.1463 0.0959 12.06%
  YoY % 0.21% 45.85% -27.78% 5.88% 16.20% 52.55% -
  Horiz. % 198.12% 197.71% 135.56% 187.70% 177.27% 152.55% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.3550 0.2750 0.2650 0.4050 0.4750 0.9450 0.4450 -
P/RPS 9.79 6.77 7.26 10.71 16.00 23.26 7.76 3.95%
  YoY % 44.61% -6.75% -32.21% -33.06% -31.21% 199.74% -
  Horiz. % 126.16% 87.24% 93.56% 138.02% 206.19% 299.74% 100.00%
P/EPS 54.84 92.69 119.92 140.94 504.26 90.87 23.42 15.22%
  YoY % -40.84% -22.71% -14.91% -72.05% 454.92% 288.00% -
  Horiz. % 234.16% 395.77% 512.04% 601.79% 2,153.12% 388.00% 100.00%
EY 1.82 1.08 0.83 0.71 0.20 1.10 4.27 -13.24%
  YoY % 68.52% 30.12% 16.90% 255.00% -81.82% -74.24% -
  Horiz. % 42.62% 25.29% 19.44% 16.63% 4.68% 25.76% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.87 1.45 2.04 2.25 2.79 5.91 3.42 -9.56%
  YoY % 28.97% -28.92% -9.33% -19.35% -52.79% 72.81% -
  Horiz. % 54.68% 42.40% 59.65% 65.79% 81.58% 172.81% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 20/11/20 18/11/19 16/11/18 16/11/17 16/11/16 19/11/15 05/11/14 -
Price 0.4100 0.5350 0.2200 0.3900 0.3500 0.8600 0.6950 -
P/RPS 11.31 13.17 6.03 10.31 11.79 21.17 12.12 -1.15%
  YoY % -14.12% 118.41% -41.51% -12.55% -44.31% 74.67% -
  Horiz. % 93.32% 108.66% 49.75% 85.07% 97.28% 174.67% 100.00%
P/EPS 63.33 180.32 99.55 135.72 371.56 82.69 36.58 9.57%
  YoY % -64.88% 81.14% -26.65% -63.47% 349.34% 126.05% -
  Horiz. % 173.13% 492.95% 272.14% 371.02% 1,015.75% 226.05% 100.00%
EY 1.58 0.55 1.00 0.74 0.27 1.21 2.73 -8.70%
  YoY % 187.27% -45.00% 35.14% 174.07% -77.69% -55.68% -
  Horiz. % 57.88% 20.15% 36.63% 27.11% 9.89% 44.32% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 2.16 2.82 1.69 2.17 2.06 5.38 5.35 -14.02%
  YoY % -23.40% 66.86% -22.12% 5.34% -61.71% 0.56% -
  Horiz. % 40.37% 52.71% 31.59% 40.56% 38.50% 100.56% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

551  376  631  906 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 SAPNRG 0.12+0.005 
 KANGER 0.1850.00 
 VIVOCOM 1.14+0.13 
 BINTAI 0.83+0.035 
 KNM 0.205+0.005 
 BIOHLDG 0.32+0.005 
 TNLOGIS 0.87+0.105 
 TDM 0.29+0.025 
 SANICHI 0.06-0.005 

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