[IFCAMSC] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[IFCAMSC] IFCA MSC BHD
Announcement Date
05-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 249.2%
YoY- 630.62%
Quarter Report
Latest QR
Upcoming QR
IFCAMSC's Result
IFCAMSC's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 55,862 31,984 89,241 58,053 31,942 13,690 52,007 4.89%
PBT 20,098 13,593 25,382 13,722 4,364 757 1,897 384.47%
Tax -4,076 -3,318 -3,822 -1,252 -477 -54 -242 560.47%
NP 16,022 10,275 21,560 12,470 3,887 703 1,655 356.12%
-
NP to SH 15,381 9,685 20,770 11,953 3,423 421 1,728 331.22%
-
Tax Rate 20.28% 24.41% 15.06% 9.12% 10.93% 7.13% 12.76% -
Total Cost 39,840 21,709 67,681 45,583 28,055 12,987 50,352 -14.49%
-
Net Worth 89,165 86,088 72,512 58,416 54,047 51,455 58,397 32.70%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 4,834 - - - - -
Div Payout % - - 23.27% - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 89,165 86,088 72,512 58,416 54,047 51,455 58,397 32.70%
NOSH 557,282 538,055 483,417 449,360 450,394 467,777 449,210 15.50%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 28.68% 32.13% 24.16% 21.48% 12.17% 5.14% 3.18% -
ROE 17.25% 11.25% 28.64% 20.46% 6.33% 0.82% 2.96% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 10.02 5.94 18.46 12.92 7.09 2.93 11.58 -9.21%
EPS 2.76 1.80 4.58 2.66 0.76 0.09 0.38 276.40%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.16 0.15 0.13 0.12 0.11 0.13 14.89%
Adjusted Per Share Value based on latest NOSH - 448,947
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 9.14 5.23 14.60 9.50 5.23 2.24 8.51 4.89%
EPS 2.52 1.58 3.40 1.96 0.56 0.07 0.28 334.41%
DPS 0.00 0.00 0.79 0.00 0.00 0.00 0.00 -
NAPS 0.1459 0.1409 0.1187 0.0956 0.0884 0.0842 0.0956 32.65%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.20 1.24 0.75 0.445 0.125 0.085 0.08 -
P/RPS 11.97 20.86 4.06 3.44 1.76 2.90 0.69 573.64%
P/EPS 43.48 68.89 17.46 16.73 16.45 94.44 20.80 63.70%
EY 2.30 1.45 5.73 5.98 6.08 1.06 4.81 -38.93%
DY 0.00 0.00 1.33 0.00 0.00 0.00 0.00 -
P/NAPS 7.50 7.75 5.00 3.42 1.04 0.77 0.62 429.37%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 25/08/15 20/05/15 17/02/15 05/11/14 19/08/14 20/05/14 27/02/14 -
Price 0.565 1.82 1.26 0.695 0.27 0.11 0.085 -
P/RPS 5.64 30.62 6.83 5.38 3.81 3.76 0.73 292.28%
P/EPS 20.47 101.11 29.33 26.13 35.53 122.22 22.10 -4.99%
EY 4.88 0.99 3.41 3.83 2.81 0.82 4.53 5.10%
DY 0.00 0.00 0.79 0.00 0.00 0.00 0.00 -
P/NAPS 3.53 11.38 8.40 5.35 2.25 1.00 0.65 209.92%

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