[IFCAMSC] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[IFCAMSC] IFCA MSC BHD
Announcement Date
23-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -23.38%
YoY- 325.89%
Quarter Report
Latest QR
Upcoming QR
IFCAMSC's Result
IFCAMSC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 104,624 77,404 50,630 43,976 35,504 41,152 30,516 22.78%
PBT 34,453 18,296 2,618 4,494 833 3,186 -4,361 -
Tax -5,737 -1,669 -382 -510 0 -72 -250 68.53%
NP 28,716 16,626 2,236 3,984 833 3,114 -4,612 -
-
NP to SH 28,222 15,937 2,181 3,992 937 2,630 -4,682 -
-
Tax Rate 16.65% 9.12% 14.59% 11.35% 0.00% 2.26% - -
Total Cost 75,908 60,777 48,394 39,992 34,670 38,037 35,128 13.69%
-
Net Worth 89,124 58,416 49,988 42,169 39,543 25,734 25,908 22.85%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 89,124 58,416 49,988 42,169 39,543 25,734 25,908 22.85%
NOSH 557,026 449,360 454,444 421,690 439,374 285,941 287,868 11.62%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 27.45% 21.48% 4.42% 9.06% 2.35% 7.57% -15.11% -
ROE 31.67% 27.28% 4.36% 9.47% 2.37% 10.22% -18.07% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 18.78 17.23 11.14 10.43 8.08 14.39 10.60 9.99%
EPS 5.07 3.55 0.48 0.95 0.21 0.92 -1.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.13 0.11 0.10 0.09 0.09 0.09 10.05%
Adjusted Per Share Value based on latest NOSH - 432,222
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 17.12 12.67 8.29 7.20 5.81 6.73 4.99 22.79%
EPS 4.62 2.61 0.36 0.65 0.15 0.43 -0.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1458 0.0956 0.0818 0.069 0.0647 0.0421 0.0424 22.84%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.945 0.445 0.075 0.10 0.05 0.13 0.09 -
P/RPS 5.03 2.58 0.67 0.96 0.62 0.90 0.85 34.47%
P/EPS 18.65 12.55 15.63 10.56 23.44 14.13 -5.53 -
EY 5.36 7.97 6.40 9.47 4.27 7.08 -18.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.91 3.42 0.68 1.00 0.56 1.44 1.00 34.44%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 19/11/15 05/11/14 21/11/13 23/11/12 24/11/11 22/11/10 24/11/09 -
Price 0.86 0.695 0.08 0.10 0.08 0.10 0.10 -
P/RPS 4.58 4.03 0.72 0.96 0.99 0.69 0.94 30.18%
P/EPS 16.97 19.60 16.67 10.56 37.50 10.87 -6.15 -
EY 5.89 5.10 6.00 9.47 2.67 9.20 -16.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.38 5.35 0.73 1.00 0.89 1.11 1.11 30.07%

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