[IFCAMSC] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[IFCAMSC] IFCA MSC BHD
Announcement Date
19-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -8.25%
YoY- 77.09%
Quarter Report
Latest QR
Upcoming QR
IFCAMSC's Result
IFCAMSC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 81,278 83,852 71,634 104,624 77,404 50,630 43,976 10.77%
PBT 7,552 11,569 -4,736 34,453 18,296 2,618 4,494 9.03%
Tax -3,572 -3,812 -2,325 -5,737 -1,669 -382 -510 38.30%
NP 3,980 7,757 -7,061 28,716 16,626 2,236 3,984 -0.01%
-
NP to SH 4,077 7,906 -5,898 28,222 15,937 2,181 3,992 0.35%
-
Tax Rate 47.30% 32.95% - 16.65% 9.12% 14.59% 11.35% -
Total Cost 77,298 76,094 78,695 75,908 60,777 48,394 39,992 11.60%
-
Net Worth 79,062 109,492 103,409 89,124 58,416 49,988 42,169 11.03%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 79,062 109,492 103,409 89,124 58,416 49,988 42,169 11.03%
NOSH 608,290 608,290 608,290 557,026 449,360 454,444 421,690 6.29%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 4.90% 9.25% -9.86% 27.45% 21.48% 4.42% 9.06% -
ROE 5.16% 7.22% -5.70% 31.67% 27.28% 4.36% 9.47% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 13.36 13.78 11.78 18.78 17.23 11.14 10.43 4.21%
EPS 0.67 1.29 -0.97 5.07 3.55 0.48 0.95 -5.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.18 0.17 0.16 0.13 0.11 0.10 4.46%
Adjusted Per Share Value based on latest NOSH - 556,346
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 13.36 13.78 11.78 17.20 12.72 8.32 7.23 10.77%
EPS 0.67 1.29 -0.97 4.64 2.62 0.36 0.66 0.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.18 0.17 0.1465 0.096 0.0822 0.0693 11.04%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.265 0.405 0.475 0.945 0.445 0.075 0.10 -
P/RPS 1.98 2.94 4.03 5.03 2.58 0.67 0.96 12.81%
P/EPS 39.53 31.16 -48.98 18.65 12.55 15.63 10.56 24.59%
EY 2.53 3.21 -2.04 5.36 7.97 6.40 9.47 -19.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.04 2.25 2.79 5.91 3.42 0.68 1.00 12.61%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 16/11/18 16/11/17 16/11/16 19/11/15 05/11/14 21/11/13 23/11/12 -
Price 0.22 0.39 0.35 0.86 0.695 0.08 0.10 -
P/RPS 1.65 2.83 2.97 4.58 4.03 0.72 0.96 9.44%
P/EPS 32.82 30.00 -36.09 16.97 19.60 16.67 10.56 20.79%
EY 3.05 3.33 -2.77 5.89 5.10 6.00 9.47 -17.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 2.17 2.06 5.38 5.35 0.73 1.00 9.13%

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