[IFCAMSC] YoY Annual (Unaudited) 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
YoY- 1101.97%
Quarter Report
Latest QR
Upcoming QR
IFCAMSC's Result
IFCAMSC's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 89,412 75,373 101,623 89,241 52,007 45,915 37,665 15.48%
PBT 14,489 959 25,753 25,382 1,897 3,666 -2,345 -
Tax -4,517 -1,119 -4,220 -3,822 -242 -444 -510 43.79%
NP 9,972 -160 21,533 21,560 1,655 3,222 -2,855 -
-
NP to SH 10,157 518 21,603 20,770 1,728 3,482 -2,676 -
-
Tax Rate 31.18% 116.68% 16.39% 15.06% 12.76% 12.11% - -
Total Cost 79,440 75,533 80,090 67,681 50,352 42,693 40,520 11.86%
-
Net Worth 109,492 103,409 97,118 72,512 58,397 47,877 39,112 18.69%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 3,041 3,041 5,712 4,834 - - - -
Div Payout % 29.94% 587.15% 26.44% 23.27% - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 109,492 103,409 97,118 72,512 58,397 47,877 39,112 18.69%
NOSH 608,290 608,290 571,286 483,417 449,210 435,249 434,583 5.75%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 11.15% -0.21% 21.19% 24.16% 3.18% 7.02% -7.58% -
ROE 9.28% 0.50% 22.24% 28.64% 2.96% 7.27% -6.84% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 14.70 12.39 17.79 18.46 11.58 10.55 8.67 9.18%
EPS 1.67 0.09 3.97 4.58 0.38 0.80 -0.66 -
DPS 0.50 0.50 1.00 1.00 0.00 0.00 0.00 -
NAPS 0.18 0.17 0.17 0.15 0.13 0.11 0.09 12.23%
Adjusted Per Share Value based on latest NOSH - 482,751
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 14.70 12.39 16.71 14.67 8.55 7.55 6.19 15.49%
EPS 1.67 0.09 3.55 3.41 0.28 0.57 -0.44 -
DPS 0.50 0.50 0.94 0.79 0.00 0.00 0.00 -
NAPS 0.18 0.17 0.1597 0.1192 0.096 0.0787 0.0643 18.69%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.375 0.265 0.935 0.75 0.08 0.10 0.07 -
P/RPS 2.55 2.14 5.26 4.06 0.69 0.95 0.81 21.04%
P/EPS 22.46 311.19 24.73 17.46 20.80 12.50 -11.37 -
EY 4.45 0.32 4.04 5.73 4.81 8.00 -8.80 -
DY 1.33 1.89 1.07 1.33 0.00 0.00 0.00 -
P/NAPS 2.08 1.56 5.50 5.00 0.62 0.91 0.78 17.74%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 27/02/17 01/03/16 17/02/15 27/02/14 26/02/13 23/02/12 -
Price 0.38 0.475 0.715 1.26 0.085 0.08 0.12 -
P/RPS 2.59 3.83 4.02 6.83 0.73 0.76 1.38 11.05%
P/EPS 22.76 557.80 18.91 29.33 22.10 10.00 -19.49 -
EY 4.39 0.18 5.29 3.41 4.53 10.00 -5.13 -
DY 1.32 1.05 1.40 0.79 0.00 0.00 0.00 -
P/NAPS 2.11 2.79 4.21 8.40 0.65 0.73 1.33 7.98%

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