[IFCAMSC] YoY TTM Result on 31-Dec-2021 [#4]

Stock
[IFCAMSC] IFCA MSC BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 26.78%
YoY- 18.13%
Quarter Report
Latest QR
Upcoming QR
IFCAMSC's Result
IFCAMSC's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 78,042 75,476 79,834 81,061 86,099 93,979 89,412 -2.24%
PBT 5,069 -2,694 11,912 10,235 9,431 16,038 14,489 -16.05%
Tax -2,400 -1,503 -1,835 -1,882 -2,700 -3,578 -4,517 -9.99%
NP 2,669 -4,197 10,077 8,353 6,731 12,460 9,972 -19.71%
-
NP to SH 2,128 -4,139 9,824 8,316 6,689 12,076 10,158 -22.92%
-
Tax Rate 47.35% - 15.40% 18.39% 28.63% 22.31% 31.18% -
Total Cost 75,373 79,673 69,757 72,708 79,368 81,519 79,440 -0.87%
-
Net Worth 121,040 114,988 127,448 121,658 121,394 85,073 109,492 1.68%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 3,026 - 6,068 3,041 6,069 6,076 3,041 -0.08%
Div Payout % 142.20% - 61.78% 36.57% 90.74% 50.32% 29.94% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 121,040 114,988 127,448 121,658 121,394 85,073 109,492 1.68%
NOSH 608,290 608,290 608,290 608,290 608,290 608,290 608,290 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 3.42% -5.56% 12.62% 10.30% 7.82% 13.26% 11.15% -
ROE 1.76% -3.60% 7.71% 6.84% 5.51% 14.19% 9.28% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 12.90 12.47 13.15 13.33 14.18 15.47 14.70 -2.15%
EPS 0.35 -0.68 1.62 1.37 1.10 1.99 1.67 -22.91%
DPS 0.50 0.00 1.00 0.50 1.00 1.00 0.50 0.00%
NAPS 0.20 0.19 0.21 0.20 0.20 0.14 0.18 1.77%
Adjusted Per Share Value based on latest NOSH - 608,290
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 12.83 12.41 13.12 13.33 14.15 15.45 14.70 -2.24%
EPS 0.35 -0.68 1.62 1.37 1.10 1.99 1.67 -22.91%
DPS 0.50 0.00 1.00 0.50 1.00 1.00 0.50 0.00%
NAPS 0.199 0.189 0.2095 0.20 0.1996 0.1399 0.18 1.68%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.285 0.275 0.30 0.395 0.49 0.20 0.375 -
P/RPS 2.21 2.21 2.28 2.96 3.45 1.29 2.55 -2.35%
P/EPS 81.05 -40.21 18.53 28.89 44.46 10.06 22.46 23.83%
EY 1.23 -2.49 5.40 3.46 2.25 9.94 4.45 -19.28%
DY 1.75 0.00 3.33 1.27 2.04 5.00 1.33 4.67%
P/NAPS 1.43 1.45 1.43 1.98 2.45 1.43 2.08 -6.05%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/02/24 28/02/23 25/02/22 24/03/21 27/02/20 27/02/19 27/02/18 -
Price 0.29 0.245 0.30 0.385 0.385 0.255 0.38 -
P/RPS 2.25 1.96 2.28 2.89 2.71 1.65 2.59 -2.31%
P/EPS 82.48 -35.82 18.53 28.16 34.94 12.83 22.76 23.92%
EY 1.21 -2.79 5.40 3.55 2.86 7.79 4.39 -19.32%
DY 1.72 0.00 3.33 1.30 2.60 3.92 1.32 4.50%
P/NAPS 1.45 1.29 1.43 1.93 1.93 1.82 2.11 -6.05%

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