[IFCAMSC] YoY TTM Result on 30-Sep-2015 [#3]

Stock
[IFCAMSC] IFCA MSC BHD
Announcement Date
19-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -8.0%
YoY- 161.9%
Quarter Report
Latest QR
Upcoming QR
IFCAMSC's Result
IFCAMSC's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 87,482 84,395 76,881 109,656 71,723 50,922 44,019 12.12%
PBT 11,476 13,096 -3,639 37,502 13,654 2,120 401 74.84%
Tax -4,337 -2,138 -1,661 -6,875 -1,206 -152 -893 30.11%
NP 7,139 10,958 -5,300 30,627 12,448 1,968 -492 -
-
NP to SH 7,285 10,878 -3,988 31,546 12,045 2,123 -386 -
-
Tax Rate 37.79% 16.33% - 18.33% 8.83% 7.17% 222.69% -
Total Cost 80,343 73,437 82,181 79,029 59,275 48,954 44,511 10.33%
-
Net Worth 79,062 109,492 103,409 89,015 58,363 49,185 43,222 10.58%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 3,041 3,041 5,445 4,827 - - - -
Div Payout % 41.75% 27.96% 0.00% 15.30% - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 79,062 109,492 103,409 89,015 58,363 49,185 43,222 10.58%
NOSH 608,290 608,290 608,290 556,346 448,947 447,142 432,222 5.85%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 8.16% 12.98% -6.89% 27.93% 17.36% 3.86% -1.12% -
ROE 9.21% 9.93% -3.86% 35.44% 20.64% 4.32% -0.89% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 14.38 13.87 12.64 19.71 15.98 11.39 10.18 5.92%
EPS 1.20 1.79 -0.66 5.67 2.68 0.47 -0.09 -
DPS 0.50 0.50 0.90 0.87 0.00 0.00 0.00 -
NAPS 0.13 0.18 0.17 0.16 0.13 0.11 0.10 4.46%
Adjusted Per Share Value based on latest NOSH - 556,346
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 14.38 13.87 12.64 18.03 11.79 8.37 7.24 12.11%
EPS 1.20 1.79 -0.66 5.19 1.98 0.35 -0.06 -
DPS 0.50 0.50 0.90 0.79 0.00 0.00 0.00 -
NAPS 0.13 0.18 0.17 0.1463 0.0959 0.0809 0.0711 10.57%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.265 0.405 0.475 0.945 0.445 0.075 0.10 -
P/RPS 1.84 2.92 3.76 4.79 2.79 0.66 0.98 11.06%
P/EPS 22.12 22.65 -72.45 16.67 16.59 15.80 -111.97 -
EY 4.52 4.42 -1.38 6.00 6.03 6.33 -0.89 -
DY 1.89 1.23 1.88 0.92 0.00 0.00 0.00 -
P/NAPS 2.04 2.25 2.79 5.91 3.42 0.68 1.00 12.61%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 16/11/18 16/11/17 16/11/16 19/11/15 05/11/14 21/11/13 23/11/12 -
Price 0.22 0.39 0.35 0.86 0.695 0.08 0.10 -
P/RPS 1.53 2.81 2.77 4.36 4.35 0.70 0.98 7.70%
P/EPS 18.37 21.81 -53.39 15.17 25.90 16.85 -111.97 -
EY 5.44 4.59 -1.87 6.59 3.86 5.93 -0.89 -
DY 2.27 1.28 2.56 1.01 0.00 0.00 0.00 -
P/NAPS 1.69 2.17 2.06 5.38 5.35 0.73 1.00 9.13%

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