[IFCAMSC] YoY Quarter Result on 30-Sep-2014 [#3]

Stock
[IFCAMSC] IFCA MSC BHD
Announcement Date
05-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 184.14%
YoY- 445.05%
Quarter Report
Latest QR
Upcoming QR
IFCAMSC's Result
IFCAMSC's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 23,003 18,055 22,606 25,747 15,262 11,612 10,063 14.75%
PBT 2,708 608 5,742 9,358 1,950 783 344 40.99%
Tax -844 -402 -227 -775 -251 -143 3 -
NP 1,864 206 5,515 8,583 1,699 640 347 32.30%
-
NP to SH 1,748 573 5,786 8,530 1,565 389 568 20.58%
-
Tax Rate 31.17% 66.12% 3.95% 8.28% 12.87% 18.26% -0.87% -
Total Cost 21,139 17,849 17,091 17,164 13,563 10,972 9,716 13.81%
-
Net Worth 109,492 103,409 89,015 58,363 49,185 43,222 39,323 18.59%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 109,492 103,409 89,015 58,363 49,185 43,222 39,323 18.59%
NOSH 608,290 608,290 556,346 448,947 447,142 432,222 436,923 5.66%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 8.10% 1.14% 24.40% 33.34% 11.13% 5.51% 3.45% -
ROE 1.60% 0.55% 6.50% 14.62% 3.18% 0.90% 1.44% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 3.78 2.97 4.06 5.73 3.41 2.69 2.30 8.62%
EPS 0.29 0.09 1.04 1.90 0.35 0.09 0.13 14.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.17 0.16 0.13 0.11 0.10 0.09 12.23%
Adjusted Per Share Value based on latest NOSH - 448,947
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 3.78 2.97 3.72 4.23 2.51 1.91 1.65 14.80%
EPS 0.29 0.09 0.95 1.40 0.26 0.06 0.09 21.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.17 0.1463 0.0959 0.0809 0.0711 0.0646 18.60%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.405 0.475 0.945 0.445 0.075 0.10 0.05 -
P/RPS 10.71 16.00 23.26 7.76 2.20 3.72 2.17 30.45%
P/EPS 140.94 504.26 90.87 23.42 21.43 111.11 38.46 24.14%
EY 0.71 0.20 1.10 4.27 4.67 0.90 2.60 -19.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.25 2.79 5.91 3.42 0.68 1.00 0.56 26.05%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 16/11/17 16/11/16 19/11/15 05/11/14 21/11/13 23/11/12 24/11/11 -
Price 0.39 0.35 0.86 0.695 0.08 0.10 0.08 -
P/RPS 10.31 11.79 21.17 12.12 2.34 3.72 3.47 19.88%
P/EPS 135.72 371.56 82.69 36.58 22.86 111.11 61.54 14.07%
EY 0.74 0.27 1.21 2.73 4.38 0.90 1.62 -12.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.17 2.06 5.38 5.35 0.73 1.00 0.89 15.99%

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