[IFCAMSC] QoQ Quarter Result on 31-Mar-2015 [#1]

Stock
[IFCAMSC] IFCA MSC BHD
Announcement Date
20-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -6.69%
YoY- 2200.48%
Quarter Report
Latest QR
Upcoming QR
IFCAMSC's Result
IFCAMSC's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 23,155 22,606 23,878 31,984 31,188 25,747 18,252 17.13%
PBT -87 5,742 6,505 13,593 11,662 9,358 3,606 -
Tax 83 -227 -758 -3,318 -2,572 -775 -422 -
NP -4 5,515 5,747 10,275 9,090 8,583 3,184 -
-
NP to SH 436 5,786 5,696 9,685 10,379 8,530 3,002 -72.27%
-
Tax Rate - 3.95% 11.65% 24.41% 22.05% 8.28% 11.70% -
Total Cost 23,159 17,091 18,131 21,709 22,098 17,164 15,068 33.07%
-
Net Worth 92,572 89,015 89,349 86,088 72,412 58,363 53,767 43.50%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 5,445 - - - 4,827 - - -
Div Payout % 1,248.96% - - - 46.51% - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 92,572 89,015 89,349 86,088 72,412 58,363 53,767 43.50%
NOSH 544,545 556,346 558,431 538,055 482,751 448,947 448,059 13.84%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -0.02% 24.40% 24.07% 32.13% 29.15% 33.34% 17.44% -
ROE 0.47% 6.50% 6.38% 11.25% 14.33% 14.62% 5.58% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 4.25 4.06 4.28 5.94 6.46 5.73 4.07 2.91%
EPS 0.08 1.04 1.02 1.80 2.29 1.90 0.67 -75.65%
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.17 0.16 0.16 0.16 0.15 0.13 0.12 26.05%
Adjusted Per Share Value based on latest NOSH - 538,055
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 3.79 3.70 3.91 5.23 5.10 4.21 2.99 17.07%
EPS 0.07 0.95 0.93 1.58 1.70 1.40 0.49 -72.57%
DPS 0.89 0.00 0.00 0.00 0.79 0.00 0.00 -
NAPS 0.1515 0.1457 0.1462 0.1409 0.1185 0.0955 0.088 43.50%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.935 0.945 1.20 1.24 0.75 0.445 0.125 -
P/RPS 21.99 23.26 28.06 20.86 11.61 7.76 3.07 270.25%
P/EPS 1,167.78 90.87 117.65 68.89 34.88 23.42 18.66 1464.44%
EY 0.09 1.10 0.85 1.45 2.87 4.27 5.36 -93.39%
DY 1.07 0.00 0.00 0.00 1.33 0.00 0.00 -
P/NAPS 5.50 5.91 7.50 7.75 5.00 3.42 1.04 202.62%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 01/03/16 19/11/15 25/08/15 20/05/15 17/02/15 05/11/14 19/08/14 -
Price 0.715 0.86 0.565 1.82 1.26 0.695 0.27 -
P/RPS 16.81 21.17 13.21 30.62 19.50 12.12 6.63 85.62%
P/EPS 893.00 82.69 55.39 101.11 58.61 36.58 40.30 684.47%
EY 0.11 1.21 1.81 0.99 1.71 2.73 2.48 -87.39%
DY 1.40 0.00 0.00 0.00 0.79 0.00 0.00 -
P/NAPS 4.21 5.38 3.53 11.38 8.40 5.35 2.25 51.67%

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