[IFCAMSC] YoY Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[IFCAMSC] IFCA MSC BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -20.78%
YoY- -50.37%
Quarter Report
Latest QR
Upcoming QR
IFCAMSC's Result
IFCAMSC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 75,373 101,623 89,241 52,007 45,915 37,665 37,436 12.35%
PBT 959 25,753 25,382 1,897 3,666 -2,345 -223 -
Tax -1,119 -4,220 -3,822 -242 -444 -510 -443 16.68%
NP -160 21,533 21,560 1,655 3,222 -2,855 -666 -21.13%
-
NP to SH 518 21,603 20,770 1,728 3,482 -2,676 -447 -
-
Tax Rate 116.68% 16.39% 15.06% 12.76% 12.11% - - -
Total Cost 75,533 80,090 67,681 50,352 42,693 40,520 38,102 12.06%
-
Net Worth 103,409 97,118 72,512 58,397 47,877 39,112 22,599 28.81%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 3,041 5,712 4,834 - - - - -
Div Payout % 587.15% 26.44% 23.27% - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 103,409 97,118 72,512 58,397 47,877 39,112 22,599 28.81%
NOSH 608,290 571,286 483,417 449,210 435,249 434,583 282,500 13.62%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -0.21% 21.19% 24.16% 3.18% 7.02% -7.58% -1.78% -
ROE 0.50% 22.24% 28.64% 2.96% 7.27% -6.84% -1.98% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 12.39 17.79 18.46 11.58 10.55 8.67 13.25 -1.11%
EPS 0.09 3.97 4.58 0.38 0.80 -0.66 -0.16 -
DPS 0.50 1.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.17 0.15 0.13 0.11 0.09 0.08 13.37%
Adjusted Per Share Value based on latest NOSH - 355,000
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 12.39 16.71 14.67 8.55 7.55 6.19 6.15 12.37%
EPS 0.09 3.55 3.41 0.28 0.57 -0.44 -0.07 -
DPS 0.50 0.94 0.79 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.1597 0.1192 0.096 0.0787 0.0643 0.0372 28.79%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.265 0.935 0.75 0.08 0.10 0.07 0.12 -
P/RPS 2.14 5.26 4.06 0.69 0.95 0.81 0.91 15.30%
P/EPS 311.19 24.73 17.46 20.80 12.50 -11.37 -75.84 -
EY 0.32 4.04 5.73 4.81 8.00 -8.80 -1.32 -
DY 1.89 1.07 1.33 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 5.50 5.00 0.62 0.91 0.78 1.50 0.65%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 01/03/16 17/02/15 27/02/14 26/02/13 23/02/12 25/02/11 -
Price 0.475 0.715 1.26 0.085 0.08 0.12 0.08 -
P/RPS 3.83 4.02 6.83 0.73 0.76 1.38 0.60 36.16%
P/EPS 557.80 18.91 29.33 22.10 10.00 -19.49 -50.56 -
EY 0.18 5.29 3.41 4.53 10.00 -5.13 -1.98 -
DY 1.05 1.40 0.79 0.00 0.00 0.00 0.00 -
P/NAPS 2.79 4.21 8.40 0.65 0.73 1.33 1.00 18.63%

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