[IFCAMSC] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[IFCAMSC] IFCA MSC BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 71.28%
YoY- 1860.81%
Quarter Report
Latest QR
Upcoming QR
IFCAMSC's Result
IFCAMSC's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 60,959 38,763 19,263 89,412 62,889 39,886 19,308 115.06%
PBT 5,664 3,464 1,418 14,489 8,677 5,969 2,823 59.00%
Tax -2,679 -1,882 -1,130 -4,517 -2,859 -2,015 -1,272 64.23%
NP 2,985 1,582 288 9,972 5,818 3,954 1,551 54.66%
-
NP to SH 3,058 1,714 313 10,157 5,930 4,182 1,673 49.44%
-
Tax Rate 47.30% 54.33% 79.69% 31.18% 32.95% 33.76% 45.06% -
Total Cost 57,974 37,181 18,975 79,440 57,071 35,932 17,757 119.91%
-
Net Worth 79,062 79,062 79,060 109,492 109,492 109,492 109,492 -19.49%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - 3,041 - - - -
Div Payout % - - - 29.94% - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 79,062 79,062 79,060 109,492 109,492 109,492 109,492 -19.49%
NOSH 608,290 608,290 608,290 608,290 608,290 608,290 608,290 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 4.90% 4.08% 1.50% 11.15% 9.25% 9.91% 8.03% -
ROE 3.87% 2.17% 0.40% 9.28% 5.42% 3.82% 1.53% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 10.02 6.37 3.17 14.70 10.34 6.56 3.17 115.22%
EPS 0.50 0.28 0.05 1.67 0.97 0.69 0.27 50.74%
DPS 0.00 0.00 0.00 0.50 0.00 0.00 0.00 -
NAPS 0.13 0.13 0.13 0.18 0.18 0.18 0.18 -19.48%
Adjusted Per Share Value based on latest NOSH - 608,290
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 9.98 6.34 3.15 14.63 10.29 6.53 3.16 115.10%
EPS 0.50 0.28 0.05 1.66 0.97 0.68 0.27 50.74%
DPS 0.00 0.00 0.00 0.50 0.00 0.00 0.00 -
NAPS 0.1294 0.1294 0.1294 0.1792 0.1792 0.1792 0.1792 -19.49%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.265 0.27 0.30 0.375 0.405 0.345 0.435 -
P/RPS 2.64 4.24 9.47 2.55 3.92 5.26 13.70 -66.60%
P/EPS 52.70 95.80 582.90 22.46 41.54 50.18 158.16 -51.90%
EY 1.90 1.04 0.17 4.45 2.41 1.99 0.63 108.60%
DY 0.00 0.00 0.00 1.33 0.00 0.00 0.00 -
P/NAPS 2.04 2.08 2.31 2.08 2.25 1.92 2.42 -10.75%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 16/11/18 16/08/18 28/05/18 27/02/18 16/11/17 16/08/17 30/05/17 -
Price 0.22 0.305 0.30 0.38 0.39 0.395 0.415 -
P/RPS 2.19 4.79 9.47 2.59 3.77 6.02 13.07 -69.57%
P/EPS 43.75 108.22 582.90 22.76 40.01 57.45 150.89 -56.15%
EY 2.29 0.92 0.17 4.39 2.50 1.74 0.66 129.01%
DY 0.00 0.00 0.00 1.32 0.00 0.00 0.00 -
P/NAPS 1.69 2.35 2.31 2.11 2.17 2.19 2.31 -18.79%

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