[IFCAMSC] YoY TTM Result on 30-Jun-2021 [#2]

Stock
[IFCAMSC] IFCA MSC BHD
Announcement Date
25-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -9.04%
YoY- 57.23%
Quarter Report
Latest QR
Upcoming QR
IFCAMSC's Result
IFCAMSC's Financial Summary
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 89,746 76,917 78,706 80,956 83,031 94,096 88,289 0.27%
PBT 13,704 4,085 3,874 12,106 9,278 14,478 11,984 2.25%
Tax -3,994 -1,863 -1,909 -1,756 -2,519 -2,655 -4,384 -1.53%
NP 9,710 2,222 1,965 10,350 6,759 11,823 7,600 4.16%
-
NP to SH 8,602 1,930 1,713 10,135 6,446 11,673 7,689 1.88%
-
Tax Rate 29.14% 45.61% 49.28% 14.51% 27.15% 18.34% 36.58% -
Total Cost 80,036 74,695 76,741 70,606 76,272 82,273 80,689 -0.13%
-
Net Worth 127,093 121,040 121,257 121,379 121,658 121,658 79,062 8.22%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 3,026 - 6,068 3,041 6,069 6,076 3,041 -0.08%
Div Payout % 35.18% - 354.29% 30.01% 94.16% 52.06% 39.56% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 127,093 121,040 121,257 121,379 121,658 121,658 79,062 8.22%
NOSH 608,290 608,290 608,290 608,290 608,290 608,290 608,290 0.00%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 10.82% 2.89% 2.50% 12.78% 8.14% 12.56% 8.61% -
ROE 6.77% 1.59% 1.41% 8.35% 5.30% 9.59% 9.73% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 14.83 12.71 12.98 13.34 13.65 15.47 14.52 0.35%
EPS 1.42 0.32 0.28 1.67 1.06 1.92 1.26 2.01%
DPS 0.50 0.00 1.00 0.50 1.00 1.00 0.50 0.00%
NAPS 0.21 0.20 0.20 0.20 0.20 0.20 0.13 8.31%
Adjusted Per Share Value based on latest NOSH - 608,290
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 14.75 12.64 12.94 13.31 13.65 15.47 14.51 0.27%
EPS 1.41 0.32 0.28 1.67 1.06 1.92 1.26 1.89%
DPS 0.50 0.00 1.00 0.50 1.00 1.00 0.50 0.00%
NAPS 0.2089 0.199 0.1993 0.1995 0.20 0.20 0.13 8.21%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.775 0.26 0.295 0.305 0.30 0.375 0.27 -
P/RPS 5.23 2.05 2.27 2.29 2.20 2.42 1.86 18.78%
P/EPS 54.53 81.53 104.41 18.26 28.31 19.54 21.36 16.88%
EY 1.83 1.23 0.96 5.48 3.53 5.12 4.68 -14.47%
DY 0.65 0.00 3.39 1.64 3.33 2.67 1.85 -15.98%
P/NAPS 3.69 1.30 1.47 1.53 1.50 1.88 2.08 10.01%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 20/08/24 15/08/23 22/08/22 25/08/21 21/08/20 16/08/19 16/08/18 -
Price 0.685 0.285 0.29 0.325 0.47 0.31 0.305 -
P/RPS 4.62 2.24 2.23 2.44 3.44 2.00 2.10 14.02%
P/EPS 48.19 89.37 102.64 19.46 44.35 16.15 24.12 12.21%
EY 2.07 1.12 0.97 5.14 2.25 6.19 4.15 -10.93%
DY 0.73 0.00 3.45 1.54 2.13 3.23 1.64 -12.60%
P/NAPS 3.26 1.43 1.45 1.62 2.35 1.55 2.35 5.60%

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