[IFCAMSC] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[IFCAMSC] IFCA MSC BHD
Announcement Date
25-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 62.57%
YoY- 65.65%
Quarter Report
Latest QR
Upcoming QR
IFCAMSC's Result
IFCAMSC's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 107,171 55,914 44,764 40,093 33,529 36,703 28,232 24.88%
PBT 38,219 3,450 1,394 -490 -2,911 -3,177 -8,132 -
Tax -7,087 -278 -10 -763 -443 623 227 -
NP 31,132 3,172 1,384 -1,253 -3,354 -2,554 -7,905 -
-
NP to SH 31,596 2,656 1,982 -1,002 -2,917 -1,824 -7,837 -
-
Tax Rate 18.54% 8.06% 0.72% - - - - -
Total Cost 76,039 52,742 43,380 41,346 36,883 39,257 36,137 13.19%
-
Net Worth 86,088 51,455 46,000 0 38,418 25,954 28,454 20.25%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 4,827 - - - - - - -
Div Payout % 15.28% - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 86,088 51,455 46,000 0 38,418 25,954 28,454 20.25%
NOSH 538,055 467,777 460,000 413,333 426,875 288,387 284,545 11.19%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 29.05% 5.67% 3.09% -3.13% -10.00% -6.96% -28.00% -
ROE 36.70% 5.16% 4.31% 0.00% -7.59% -7.03% -27.54% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 19.92 11.95 9.73 9.70 7.85 12.73 9.92 12.31%
EPS 5.87 0.57 0.43 -0.24 -0.68 -0.63 -2.75 -
DPS 0.90 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.11 0.10 0.00 0.09 0.09 0.10 8.14%
Adjusted Per Share Value based on latest NOSH - 413,333
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 17.62 9.19 7.36 6.59 5.51 6.03 4.64 24.89%
EPS 5.19 0.44 0.33 -0.16 -0.48 -0.30 -1.29 -
DPS 0.79 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1415 0.0846 0.0756 0.00 0.0632 0.0427 0.0468 20.23%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.24 0.085 0.08 0.11 0.07 0.09 0.09 -
P/RPS 6.23 0.71 0.82 1.13 0.89 0.71 0.91 37.77%
P/EPS 21.12 14.97 18.57 -45.38 -10.24 -14.23 -3.27 -
EY 4.74 6.68 5.39 -2.20 -9.76 -7.03 -30.60 -
DY 0.72 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.75 0.77 0.80 0.00 0.78 1.00 0.90 43.14%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 20/05/15 20/05/14 23/05/13 25/05/12 24/05/11 27/05/10 18/05/09 -
Price 1.82 0.11 0.09 0.09 0.05 0.16 0.08 -
P/RPS 9.14 0.92 0.92 0.93 0.64 1.26 0.81 49.73%
P/EPS 30.99 19.37 20.89 -37.13 -7.32 -25.30 -2.90 -
EY 3.23 5.16 4.79 -2.69 -13.67 -3.95 -34.43 -
DY 0.49 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 11.38 1.00 0.90 0.00 0.56 1.78 0.80 55.62%

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