[IFCAMSC] YoY Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[IFCAMSC] IFCA MSC BHD
Announcement Date
16-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 18.94%
YoY- -48.43%
Quarter Report
Latest QR
Upcoming QR
IFCAMSC's Result
IFCAMSC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 74,761 77,154 84,714 81,278 83,852 71,634 104,624 -5.44%
PBT 8,209 9,228 6,460 7,552 11,569 -4,736 34,453 -21.24%
Tax -2,272 -2,518 -2,234 -3,572 -3,812 -2,325 -5,737 -14.29%
NP 5,937 6,709 4,225 3,980 7,757 -7,061 28,716 -23.08%
-
NP to SH 5,918 6,674 4,149 4,077 7,906 -5,898 28,222 -22.90%
-
Tax Rate 27.68% 27.29% 34.58% 47.30% 32.95% - 16.65% -
Total Cost 68,824 70,445 80,489 77,298 76,094 78,695 75,908 -1.61%
-
Net Worth 121,379 115,575 115,332 79,062 109,492 103,409 89,124 5.27%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 121,379 115,575 115,332 79,062 109,492 103,409 89,124 5.27%
NOSH 608,290 608,290 608,290 608,290 608,290 608,290 557,026 1.47%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 7.94% 8.70% 4.99% 4.90% 9.25% -9.86% 27.45% -
ROE 4.88% 5.78% 3.60% 5.16% 7.22% -5.70% 31.67% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 12.32 12.68 13.96 13.36 13.78 11.78 18.78 -6.77%
EPS 0.97 1.09 0.68 0.67 1.29 -0.97 5.07 -24.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.19 0.19 0.13 0.18 0.17 0.16 3.78%
Adjusted Per Share Value based on latest NOSH - 608,290
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 12.23 12.63 13.86 13.30 13.72 11.72 17.12 -5.44%
EPS 0.97 1.09 0.68 0.67 1.29 -0.97 4.62 -22.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1986 0.1891 0.1887 0.1294 0.1792 0.1692 0.1458 5.28%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.33 0.355 0.275 0.265 0.405 0.475 0.945 -
P/RPS 2.68 2.80 1.97 1.98 2.94 4.03 5.03 -9.95%
P/EPS 33.84 32.35 40.23 39.53 31.16 -48.98 18.65 10.42%
EY 2.96 3.09 2.49 2.53 3.21 -2.04 5.36 -9.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 1.87 1.45 2.04 2.25 2.79 5.91 -19.14%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 26/11/21 20/11/20 18/11/19 16/11/18 16/11/17 16/11/16 19/11/15 -
Price 0.31 0.41 0.535 0.22 0.39 0.35 0.86 -
P/RPS 2.52 3.23 3.83 1.65 2.83 2.97 4.58 -9.46%
P/EPS 31.79 37.37 78.27 32.82 30.00 -36.09 16.97 11.01%
EY 3.15 2.68 1.28 3.05 3.33 -2.77 5.89 -9.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 2.16 2.82 1.69 2.17 2.06 5.38 -18.71%

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