[IFCAMSC] YoY 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- -41.83%
YoY- -60.59%
Quarter Report
Latest QR
Upcoming QR
IFCAMSC's Result
IFCAMSC's Financial Summary
View:
Show?
Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 30,080 21,148 20,346 20,364 22,054 24,656 22,196 5.19%
PBT 7,709 1,694 1,198 2,554 5,170 2,941 2,200 23.21%
Tax -1,609 -872 -562 -1,071 -1,111 -717 -797 12.40%
NP 6,100 822 636 1,483 4,059 2,224 1,403 27.72%
-
NP to SH 5,500 611 823 1,552 3,938 1,801 1,344 26.44%
-
Tax Rate 20.87% 51.48% 46.91% 41.93% 21.49% 24.38% 36.23% -
Total Cost 23,980 20,326 19,710 18,881 17,995 22,432 20,793 2.40%
-
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 % 164.69% - - - - - - -
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 20.28% 3.89% 3.13% 7.28% 18.40% 9.02% 6.32% -
ROE 4.14% 0.50% 0.72% 1.28% 3.41% 1.56% 1.70% -
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 4.98 3.49 3.36 3.36 3.63 4.06 3.65 5.30%
EPS 0.90 0.10 0.14 0.25 0.65 0.30 0.22 26.43%
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 4.95 3.48 3.34 3.35 3.63 4.05 3.65 5.20%
EPS 0.90 0.10 0.14 0.26 0.65 0.30 0.22 26.43%
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 12.15 8.44 8.18 9.83 9.79 6.77 7.26 8.95%
P/EPS 66.42 292.20 202.23 129.04 54.84 92.69 119.92 -9.36%
EY 1.51 0.34 0.49 0.77 1.82 1.08 0.83 10.47%
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 11.94 8.30 7.88 9.24 11.31 13.17 6.03 12.04%
P/EPS 65.33 287.25 194.87 121.22 63.33 180.32 99.55 -6.77%
EY 1.53 0.35 0.51 0.82 1.58 0.55 1.00 7.33%
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