[IFCAMSC] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[IFCAMSC] IFCA MSC BHD
Announcement Date
17-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 73.76%
YoY- 1101.97%
Quarter Report
Latest QR
Upcoming QR
IFCAMSC's Result
IFCAMSC's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 78,468 55,862 31,984 89,241 58,053 31,942 13,690 219.93%
PBT 25,840 20,098 13,593 25,382 13,722 4,364 757 950.02%
Tax -4,303 -4,076 -3,318 -3,822 -1,252 -477 -54 1746.83%
NP 21,537 16,022 10,275 21,560 12,470 3,887 703 877.04%
-
NP to SH 21,167 15,381 9,685 20,770 11,953 3,423 421 1258.99%
-
Tax Rate 16.65% 20.28% 24.41% 15.06% 9.12% 10.93% 7.13% -
Total Cost 56,931 39,840 21,709 67,681 45,583 28,055 12,987 167.61%
-
Net Worth 89,124 89,165 86,088 72,512 58,416 54,047 51,455 44.17%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - 4,834 - - - -
Div Payout % - - - 23.27% - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 89,124 89,165 86,088 72,512 58,416 54,047 51,455 44.17%
NOSH 557,026 557,282 538,055 483,417 449,360 450,394 467,777 12.33%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 27.45% 28.68% 32.13% 24.16% 21.48% 12.17% 5.14% -
ROE 23.75% 17.25% 11.25% 28.64% 20.46% 6.33% 0.82% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 14.09 10.02 5.94 18.46 12.92 7.09 2.93 184.63%
EPS 3.80 2.76 1.80 4.58 2.66 0.76 0.09 1109.77%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.16 0.16 0.16 0.15 0.13 0.12 0.11 28.34%
Adjusted Per Share Value based on latest NOSH - 482,751
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 12.90 9.18 5.26 14.67 9.54 5.25 2.25 219.99%
EPS 3.48 2.53 1.59 3.41 1.97 0.56 0.07 1248.82%
DPS 0.00 0.00 0.00 0.79 0.00 0.00 0.00 -
NAPS 0.1465 0.1466 0.1415 0.1192 0.096 0.0889 0.0846 44.15%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.945 1.20 1.24 0.75 0.445 0.125 0.085 -
P/RPS 6.71 11.97 20.86 4.06 3.44 1.76 2.90 74.84%
P/EPS 24.87 43.48 68.89 17.46 16.73 16.45 94.44 -58.88%
EY 4.02 2.30 1.45 5.73 5.98 6.08 1.06 142.99%
DY 0.00 0.00 0.00 1.33 0.00 0.00 0.00 -
P/NAPS 5.91 7.50 7.75 5.00 3.42 1.04 0.77 288.62%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 19/11/15 25/08/15 20/05/15 17/02/15 05/11/14 19/08/14 20/05/14 -
Price 0.86 0.565 1.82 1.26 0.695 0.27 0.11 -
P/RPS 6.10 5.64 30.62 6.83 5.38 3.81 3.76 38.02%
P/EPS 22.63 20.47 101.11 29.33 26.13 35.53 122.22 -67.48%
EY 4.42 4.88 0.99 3.41 3.83 2.81 0.82 207.10%
DY 0.00 0.00 0.00 0.79 0.00 0.00 0.00 -
P/NAPS 5.38 3.53 11.38 8.40 5.35 2.25 1.00 206.72%

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