[IFCAMSC] QoQ Annualized Quarter 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- -8.25%
YoY- 77.09%
Quarter Report
Latest QR
Upcoming QR
IFCAMSC's Result
IFCAMSC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 71,342 70,784 101,623 104,624 111,724 127,936 89,241 -13.87%
PBT -8,320 -15,888 25,753 34,453 40,196 54,372 25,382 -
Tax -2,684 -3,496 -4,220 -5,737 -8,152 -13,272 -3,822 -21.01%
NP -11,004 -19,384 21,533 28,716 32,044 41,100 21,560 -
-
NP to SH -9,994 -17,848 21,603 28,222 30,762 38,740 20,770 -
-
Tax Rate - - 16.39% 16.65% 20.28% 24.41% 15.06% -
Total Cost 82,346 90,168 80,090 75,908 79,680 86,836 67,681 13.98%
-
Net Worth 109,492 109,492 97,118 89,124 89,165 86,088 72,512 31.65%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - 5,712 - - - 4,834 -
Div Payout % - - 26.44% - - - 23.27% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 109,492 109,492 97,118 89,124 89,165 86,088 72,512 31.65%
NOSH 608,290 608,290 571,286 557,026 557,282 538,055 483,417 16.56%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -15.42% -27.38% 21.19% 27.45% 28.68% 32.13% 24.16% -
ROE -9.13% -16.30% 22.24% 31.67% 34.50% 45.00% 28.64% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 11.73 11.64 17.79 18.78 20.05 23.78 18.46 -26.10%
EPS -1.64 -2.92 3.97 5.07 5.52 7.20 4.58 -
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 0.18 0.18 0.17 0.16 0.16 0.16 0.15 12.93%
Adjusted Per Share Value based on latest NOSH - 556,346
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 11.67 11.58 16.63 17.12 18.28 20.93 14.60 -13.88%
EPS -1.64 -2.92 3.54 4.62 5.03 6.34 3.40 -
DPS 0.00 0.00 0.93 0.00 0.00 0.00 0.79 -
NAPS 0.1792 0.1792 0.1589 0.1458 0.1459 0.1409 0.1187 31.63%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.48 0.72 0.935 0.945 1.20 1.24 0.75 -
P/RPS 4.09 6.19 5.26 5.03 5.99 5.22 4.06 0.49%
P/EPS -29.22 -24.54 24.73 18.65 21.74 17.22 17.46 -
EY -3.42 -4.08 4.04 5.36 4.60 5.81 5.73 -
DY 0.00 0.00 1.07 0.00 0.00 0.00 1.33 -
P/NAPS 2.67 4.00 5.50 5.91 7.50 7.75 5.00 -34.20%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 23/08/16 30/05/16 01/03/16 19/11/15 25/08/15 20/05/15 17/02/15 -
Price 0.525 0.545 0.715 0.86 0.565 1.82 1.26 -
P/RPS 4.48 4.68 4.02 4.58 2.82 7.65 6.83 -24.52%
P/EPS -31.95 -18.57 18.91 16.97 10.24 25.28 29.33 -
EY -3.13 -5.38 5.29 5.89 9.77 3.96 3.41 -
DY 0.00 0.00 1.40 0.00 0.00 0.00 0.79 -
P/NAPS 2.92 3.03 4.21 5.38 3.53 11.38 8.40 -50.59%

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