[IFCAMSC] QoQ TTM Result on 31-Mar-2021 [#1]

Stock
[IFCAMSC] IFCA MSC BHD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 33.98%
YoY- 192.52%
Quarter Report
Latest QR
Upcoming QR
IFCAMSC's Result
IFCAMSC's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 79,834 79,266 80,956 81,793 81,061 80,429 83,031 -2.57%
PBT 11,912 9,490 12,106 13,639 10,235 11,507 9,278 18.07%
Tax -1,835 -1,716 -1,756 -2,207 -1,882 -2,913 -2,519 -18.99%
NP 10,077 7,774 10,350 11,432 8,353 8,594 6,759 30.41%
-
NP to SH 9,824 7,749 10,135 11,142 8,316 8,583 6,446 32.33%
-
Tax Rate 15.40% 18.08% 14.51% 16.18% 18.39% 25.32% 27.15% -
Total Cost 69,757 71,492 70,606 70,361 72,708 71,835 76,272 -5.76%
-
Net Worth 127,448 121,379 121,379 121,379 121,658 115,575 121,658 3.13%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 6,068 3,041 3,041 3,041 3,041 6,069 6,069 -0.01%
Div Payout % 61.78% 39.25% 30.01% 27.30% 36.57% 70.72% 94.16% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 127,448 121,379 121,379 121,379 121,658 115,575 121,658 3.13%
NOSH 608,290 608,290 608,290 608,290 608,290 608,290 608,290 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 12.62% 9.81% 12.78% 13.98% 10.30% 10.69% 8.14% -
ROE 7.71% 6.38% 8.35% 9.18% 6.84% 7.43% 5.30% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 13.15 13.06 13.34 13.48 13.33 13.22 13.65 -2.45%
EPS 1.62 1.28 1.67 1.84 1.37 1.41 1.06 32.57%
DPS 1.00 0.50 0.50 0.50 0.50 1.00 1.00 0.00%
NAPS 0.21 0.20 0.20 0.20 0.20 0.19 0.20 3.29%
Adjusted Per Share Value based on latest NOSH - 608,290
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 13.06 12.97 13.25 13.38 13.26 13.16 13.59 -2.61%
EPS 1.61 1.27 1.66 1.82 1.36 1.40 1.05 32.86%
DPS 0.99 0.50 0.50 0.50 0.50 0.99 0.99 0.00%
NAPS 0.2086 0.1986 0.1986 0.1986 0.1991 0.1891 0.1991 3.14%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.30 0.33 0.305 0.385 0.395 0.355 0.30 -
P/RPS 2.28 2.53 2.29 2.86 2.96 2.68 2.20 2.40%
P/EPS 18.53 25.85 18.26 20.97 28.89 25.16 28.31 -24.55%
EY 5.40 3.87 5.48 4.77 3.46 3.97 3.53 32.66%
DY 3.33 1.52 1.64 1.30 1.27 2.82 3.33 0.00%
P/NAPS 1.43 1.65 1.53 1.93 1.98 1.87 1.50 -3.12%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 26/11/21 25/08/21 28/05/21 24/03/21 20/11/20 21/08/20 -
Price 0.30 0.31 0.325 0.37 0.385 0.41 0.47 -
P/RPS 2.28 2.37 2.44 2.75 2.89 3.10 3.44 -23.92%
P/EPS 18.53 24.28 19.46 20.15 28.16 29.06 44.35 -44.02%
EY 5.40 4.12 5.14 4.96 3.55 3.44 2.25 78.97%
DY 3.33 1.61 1.54 1.35 1.30 2.44 2.13 34.59%
P/NAPS 1.43 1.55 1.62 1.85 1.93 2.16 2.35 -28.12%

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