[IFCAMSC] YoY Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[IFCAMSC] IFCA MSC BHD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 53.76%
YoY- -11.33%
Quarter Report
Latest QR
Upcoming QR
IFCAMSC's Result
IFCAMSC's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 77,804 57,168 54,925 56,071 57,866 63,536 60,959 4.14%
PBT 18,707 4,056 -3,218 6,157 6,921 4,845 5,664 22.01%
Tax -4,289 -1,958 -1,288 -1,704 -1,889 -1,676 -2,679 8.15%
NP 14,418 2,098 -4,506 4,453 5,032 3,169 2,985 29.98%
-
NP to SH 12,819 1,457 -4,401 4,439 5,006 3,112 3,058 26.95%
-
Tax Rate 22.93% 48.27% - 27.68% 27.29% 34.59% 47.30% -
Total Cost 63,386 55,070 59,431 51,618 52,834 60,367 57,974 1.49%
-
Net Worth 132,848 121,040 114,988 121,379 115,575 115,332 79,062 9.02%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 9,057 - - - - - - -
Div Payout % 70.66% - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 132,848 121,040 114,988 121,379 115,575 115,332 79,062 9.02%
NOSH 608,290 608,290 608,290 608,290 608,290 608,290 608,290 0.00%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 18.53% 3.67% -8.20% 7.94% 8.70% 4.99% 4.90% -
ROE 9.65% 1.20% -3.83% 3.66% 4.33% 2.70% 3.87% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 12.88 9.45 9.08 9.24 9.51 10.47 10.02 4.26%
EPS 2.11 0.24 -0.72 0.73 0.82 0.51 0.50 27.09%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.20 0.19 0.20 0.19 0.19 0.13 9.15%
Adjusted Per Share Value based on latest NOSH - 608,290
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 12.79 9.40 9.03 9.22 9.51 10.45 10.02 4.14%
EPS 2.11 0.24 -0.72 0.73 0.82 0.51 0.50 27.09%
DPS 1.49 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2184 0.199 0.189 0.1995 0.19 0.1896 0.13 9.02%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.605 0.295 0.275 0.33 0.355 0.275 0.265 -
P/RPS 4.70 3.12 3.03 3.57 3.73 2.63 2.64 10.08%
P/EPS 28.50 122.54 -37.82 45.12 43.14 53.64 52.70 -9.72%
EY 3.51 0.82 -2.64 2.22 2.32 1.86 1.90 10.76%
DY 2.48 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.75 1.47 1.45 1.65 1.87 1.45 2.04 5.09%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 19/11/24 17/11/23 21/11/22 26/11/21 20/11/20 18/11/19 16/11/18 -
Price 0.595 0.29 0.265 0.31 0.41 0.535 0.22 -
P/RPS 4.62 3.07 2.92 3.36 4.31 5.11 2.19 13.23%
P/EPS 28.03 120.46 -36.44 42.38 49.82 104.36 43.75 -7.14%
EY 3.57 0.83 -2.74 2.36 2.01 0.96 2.29 7.67%
DY 2.52 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.70 1.45 1.39 1.55 2.16 2.82 1.69 8.11%

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