[IFCAMSC] YoY Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[IFCAMSC] IFCA MSC BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 16.3%
YoY- 230.12%
Quarter Report
Latest QR
Upcoming QR
IFCAMSC's Result
IFCAMSC's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 101,623 89,241 52,007 45,915 37,665 37,436 29,912 22.59%
PBT 25,753 25,382 1,897 3,666 -2,345 -223 -6,523 -
Tax -4,220 -3,822 -242 -444 -510 -443 555 -
NP 21,533 21,560 1,655 3,222 -2,855 -666 -5,968 -
-
NP to SH 21,603 20,770 1,728 3,482 -2,676 -447 -5,774 -
-
Tax Rate 16.39% 15.06% 12.76% 12.11% - - - -
Total Cost 80,090 67,681 50,352 42,693 40,520 38,102 35,880 14.31%
-
Net Worth 97,118 72,512 58,397 47,877 39,112 22,599 25,823 24.69%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 5,712 4,834 - - - - - -
Div Payout % 26.44% 23.27% - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 97,118 72,512 58,397 47,877 39,112 22,599 25,823 24.69%
NOSH 571,286 483,417 449,210 435,249 434,583 282,500 286,930 12.15%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 21.19% 24.16% 3.18% 7.02% -7.58% -1.78% -19.95% -
ROE 22.24% 28.64% 2.96% 7.27% -6.84% -1.98% -22.36% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 17.79 18.46 11.58 10.55 8.67 13.25 10.42 9.32%
EPS 3.97 4.58 0.38 0.80 -0.66 -0.16 -2.01 -
DPS 1.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.15 0.13 0.11 0.09 0.08 0.09 11.17%
Adjusted Per Share Value based on latest NOSH - 443,636
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 16.71 14.67 8.55 7.55 6.19 6.15 4.92 22.59%
EPS 3.55 3.41 0.28 0.57 -0.44 -0.07 -0.95 -
DPS 0.94 0.79 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1597 0.1192 0.096 0.0787 0.0643 0.0372 0.0425 24.67%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.935 0.75 0.08 0.10 0.07 0.12 0.07 -
P/RPS 5.26 4.06 0.69 0.95 0.81 0.91 0.67 40.95%
P/EPS 24.73 17.46 20.80 12.50 -11.37 -75.84 -3.48 -
EY 4.04 5.73 4.81 8.00 -8.80 -1.32 -28.75 -
DY 1.07 1.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.50 5.00 0.62 0.91 0.78 1.50 0.78 38.45%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 01/03/16 17/02/15 27/02/14 26/02/13 23/02/12 25/02/11 25/02/10 -
Price 0.715 1.26 0.085 0.08 0.12 0.08 0.09 -
P/RPS 4.02 6.83 0.73 0.76 1.38 0.60 0.86 29.29%
P/EPS 18.91 29.33 22.10 10.00 -19.49 -50.56 -4.47 -
EY 5.29 3.41 4.53 10.00 -5.13 -1.98 -22.36 -
DY 1.40 0.79 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.21 8.40 0.65 0.73 1.33 1.00 1.00 27.05%

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