[IFCAMSC] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[IFCAMSC] IFCA MSC BHD
Announcement Date
20-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 53.61%
YoY- 34.01%
Quarter Report
Latest QR
Upcoming QR
IFCAMSC's Result
IFCAMSC's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 88,877 71,723 61,238 55,914 52,007 50,922 47,272 52.15%
PBT 25,383 13,654 6,246 3,450 1,897 2,120 953 786.55%
Tax -3,823 -1,206 -682 -278 -242 -152 -44 1845.81%
NP 21,560 12,448 5,564 3,172 1,655 1,968 909 720.76%
-
NP to SH 22,332 12,045 5,080 2,656 1,729 2,123 947 717.62%
-
Tax Rate 15.06% 8.83% 10.92% 8.06% 12.76% 7.17% 4.62% -
Total Cost 67,317 59,275 55,674 52,742 50,352 48,954 46,363 28.13%
-
Net Worth 72,412 58,363 53,767 51,455 39,050 49,185 44,461 38.30%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 4,827 - - - - - - -
Div Payout % 21.62% - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 72,412 58,363 53,767 51,455 39,050 49,185 44,461 38.30%
NOSH 482,751 448,947 448,059 467,777 355,000 447,142 444,615 5.62%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 24.26% 17.36% 9.09% 5.67% 3.18% 3.86% 1.92% -
ROE 30.84% 20.64% 9.45% 5.16% 4.43% 4.32% 2.13% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 18.41 15.98 13.67 11.95 14.65 11.39 10.63 44.07%
EPS 4.63 2.68 1.13 0.57 0.49 0.47 0.21 681.85%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.13 0.12 0.11 0.11 0.11 0.10 30.94%
Adjusted Per Share Value based on latest NOSH - 467,777
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 14.61 11.79 10.07 9.19 8.55 8.37 7.77 52.16%
EPS 3.67 1.98 0.84 0.44 0.28 0.35 0.16 702.69%
DPS 0.79 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.119 0.0959 0.0884 0.0846 0.0642 0.0809 0.0731 38.26%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.75 0.445 0.125 0.085 0.08 0.075 0.08 -
P/RPS 4.07 2.79 0.91 0.71 0.55 0.66 0.75 207.85%
P/EPS 16.21 16.59 11.03 14.97 16.43 15.80 37.56 -42.80%
EY 6.17 6.03 9.07 6.68 6.09 6.33 2.66 74.95%
DY 1.33 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.00 3.42 1.04 0.77 0.73 0.68 0.80 238.17%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 17/02/15 05/11/14 19/08/14 20/05/14 27/02/14 21/11/13 22/08/13 -
Price 1.26 0.695 0.27 0.11 0.085 0.08 0.08 -
P/RPS 6.84 4.35 1.98 0.92 0.58 0.70 0.75 334.75%
P/EPS 27.24 25.90 23.81 19.37 17.45 16.85 37.56 -19.23%
EY 3.67 3.86 4.20 5.16 5.73 5.93 2.66 23.86%
DY 0.79 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.40 5.35 2.25 1.00 0.77 0.73 0.80 377.45%

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