[IFCAMSC] YoY Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[IFCAMSC] IFCA MSC BHD
Announcement Date
23-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -385.49%
YoY- -498.66%
Quarter Report
Latest QR
Upcoming QR
IFCAMSC's Result
IFCAMSC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 89,241 52,007 45,915 37,665 37,436 29,912 30,763 19.41%
PBT 25,382 1,897 3,666 -2,345 -223 -6,523 -6,108 -
Tax -3,822 -242 -444 -510 -443 555 74 -
NP 21,560 1,655 3,222 -2,855 -666 -5,968 -6,034 -
-
NP to SH 20,770 1,728 3,482 -2,676 -447 -5,774 -6,104 -
-
Tax Rate 15.06% 12.76% 12.11% - - - - -
Total Cost 67,681 50,352 42,693 40,520 38,102 35,880 36,797 10.68%
-
Net Worth 72,512 58,397 47,877 39,112 22,599 25,823 28,705 16.69%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 4,834 - - - - - - -
Div Payout % 23.27% - - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 72,512 58,397 47,877 39,112 22,599 25,823 28,705 16.69%
NOSH 483,417 449,210 435,249 434,583 282,500 286,930 287,053 9.07%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 24.16% 3.18% 7.02% -7.58% -1.78% -19.95% -19.61% -
ROE 28.64% 2.96% 7.27% -6.84% -1.98% -22.36% -21.26% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 18.46 11.58 10.55 8.67 13.25 10.42 10.72 9.47%
EPS 4.58 0.38 0.80 -0.66 -0.16 -2.01 -2.13 -
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.13 0.11 0.09 0.08 0.09 0.10 6.98%
Adjusted Per Share Value based on latest NOSH - 425,000
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 14.60 8.51 7.51 6.16 6.13 4.89 5.03 19.42%
EPS 3.40 0.28 0.57 -0.44 -0.07 -0.94 -1.00 -
DPS 0.79 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1187 0.0956 0.0783 0.064 0.037 0.0423 0.047 16.68%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.75 0.08 0.10 0.07 0.12 0.07 0.06 -
P/RPS 4.06 0.69 0.95 0.81 0.91 0.67 0.56 39.09%
P/EPS 17.46 20.80 12.50 -11.37 -75.84 -3.48 -2.82 -
EY 5.73 4.81 8.00 -8.80 -1.32 -28.75 -35.44 -
DY 1.33 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.00 0.62 0.91 0.78 1.50 0.78 0.60 42.36%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 17/02/15 27/02/14 26/02/13 23/02/12 25/02/11 25/02/10 27/02/09 -
Price 1.26 0.085 0.08 0.12 0.08 0.09 0.09 -
P/RPS 6.83 0.73 0.76 1.38 0.60 0.86 0.84 41.78%
P/EPS 29.33 22.10 10.00 -19.49 -50.56 -4.47 -4.23 -
EY 3.41 4.53 10.00 -5.13 -1.98 -22.36 -23.63 -
DY 0.79 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.40 0.65 0.73 1.33 1.00 1.00 0.90 45.07%

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