[IFCAMSC] YoY TTM Result on 30-Jun-2012 [#2]

Stock
[IFCAMSC] IFCA MSC BHD
Announcement Date
23-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 79.34%
YoY- 91.93%
Quarter Report
Latest QR
Upcoming QR
IFCAMSC's Result
IFCAMSC's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 112,797 61,238 47,272 42,470 32,424 37,273 30,471 24.36%
PBT 41,118 6,246 953 -38 -2,264 -2,241 -4,873 -
Tax -7,423 -682 -44 -747 -445 625 129 -
NP 33,695 5,564 909 -785 -2,709 -1,616 -4,744 -
-
NP to SH 34,290 5,080 947 -207 -2,565 -620 -4,667 -
-
Tax Rate 18.05% 10.92% 4.62% - - - - -
Total Cost 79,102 55,674 46,363 43,255 35,133 38,889 35,215 14.43%
-
Net Worth 89,349 53,767 44,461 40,324 38,747 29,125 28,384 21.05%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 4,827 - - - - - - -
Div Payout % 14.08% - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 89,349 53,767 44,461 40,324 38,747 29,125 28,384 21.05%
NOSH 558,431 448,059 444,615 403,249 430,526 291,250 283,846 11.93%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 29.87% 9.09% 1.92% -1.85% -8.35% -4.34% -15.57% -
ROE 38.38% 9.45% 2.13% -0.51% -6.62% -2.13% -16.44% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 20.20 13.67 10.63 10.53 7.53 12.80 10.74 11.09%
EPS 6.14 1.13 0.21 -0.05 -0.60 -0.21 -1.64 -
DPS 0.86 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.12 0.10 0.10 0.09 0.10 0.10 8.14%
Adjusted Per Share Value based on latest NOSH - 403,249
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 18.54 10.07 7.77 6.98 5.33 6.13 5.01 24.35%
EPS 5.64 0.84 0.16 -0.03 -0.42 -0.10 -0.77 -
DPS 0.79 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1469 0.0884 0.0731 0.0663 0.0637 0.0479 0.0467 21.03%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.20 0.125 0.08 0.10 0.05 0.19 0.08 -
P/RPS 5.94 0.91 0.75 0.95 0.66 1.48 0.75 41.16%
P/EPS 19.54 11.03 37.56 -194.81 -8.39 -89.25 -4.87 -
EY 5.12 9.07 2.66 -0.51 -11.92 -1.12 -20.55 -
DY 0.72 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.50 1.04 0.80 1.00 0.56 1.90 0.80 45.18%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 25/08/15 19/08/14 22/08/13 23/08/12 16/08/11 25/08/10 25/08/09 -
Price 0.565 0.27 0.08 0.09 0.06 0.14 0.08 -
P/RPS 2.80 1.98 0.75 0.85 0.80 1.09 0.75 24.53%
P/EPS 9.20 23.81 37.56 -175.33 -10.07 -65.77 -4.87 -
EY 10.87 4.20 2.66 -0.57 -9.93 -1.52 -20.55 -
DY 1.53 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.53 2.25 0.80 0.90 0.67 1.40 0.80 28.05%

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