[IFCAMSC] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[IFCAMSC] IFCA MSC BHD
Announcement Date
23-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -86.47%
YoY- 77.52%
Quarter Report
Latest QR
Upcoming QR
IFCAMSC's Result
IFCAMSC's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 109,656 71,723 50,922 44,019 33,201 37,889 30,195 23.96%
PBT 37,502 13,654 2,120 401 -1,989 -861 -7,180 -
Tax -6,875 -1,206 -152 -893 -389 688 324 -
NP 30,627 12,448 1,968 -492 -2,378 -173 -6,856 -
-
NP to SH 31,546 12,045 2,123 -386 -1,717 537 -6,600 -
-
Tax Rate 18.33% 8.83% 7.17% 222.69% - - - -
Total Cost 79,029 59,275 48,954 44,511 35,579 38,062 37,051 13.45%
-
Net Worth 89,015 58,363 49,185 43,222 39,323 25,200 25,866 22.86%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 4,827 - - - - - - -
Div Payout % 15.30% - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 89,015 58,363 49,185 43,222 39,323 25,200 25,866 22.86%
NOSH 556,346 448,947 447,142 432,222 436,923 279,999 287,400 11.63%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 27.93% 17.36% 3.86% -1.12% -7.16% -0.46% -22.71% -
ROE 35.44% 20.64% 4.32% -0.89% -4.37% 2.13% -25.52% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 19.71 15.98 11.39 10.18 7.60 13.53 10.51 11.04%
EPS 5.67 2.68 0.47 -0.09 -0.39 0.19 -2.30 -
DPS 0.87 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.13 0.11 0.10 0.09 0.09 0.09 10.05%
Adjusted Per Share Value based on latest NOSH - 432,222
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 18.03 11.79 8.37 7.24 5.46 6.23 4.96 23.98%
EPS 5.19 1.98 0.35 -0.06 -0.28 0.09 -1.09 -
DPS 0.79 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1463 0.0959 0.0809 0.0711 0.0646 0.0414 0.0425 22.86%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.945 0.445 0.075 0.10 0.05 0.13 0.09 -
P/RPS 4.79 2.79 0.66 0.98 0.66 0.96 0.86 33.12%
P/EPS 16.67 16.59 15.80 -111.97 -12.72 67.78 -3.92 -
EY 6.00 6.03 6.33 -0.89 -7.86 1.48 -25.52 -
DY 0.92 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.91 3.42 0.68 1.00 0.56 1.44 1.00 34.44%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 19/11/15 05/11/14 21/11/13 23/11/12 24/11/11 22/11/10 24/11/09 -
Price 0.86 0.695 0.08 0.10 0.08 0.10 0.10 -
P/RPS 4.36 4.35 0.70 0.98 1.05 0.74 0.95 28.89%
P/EPS 15.17 25.90 16.85 -111.97 -20.36 52.14 -4.35 -
EY 6.59 3.86 5.93 -0.89 -4.91 1.92 -22.96 -
DY 1.01 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.38 5.35 0.73 1.00 0.89 1.11 1.11 30.07%

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