[IFCAMSC] YoY Cumulative 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- 14.93%
YoY- 325.89%
Quarter Report
Latest QR
Upcoming QR
IFCAMSC's Result
IFCAMSC's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 78,468 58,053 37,973 32,982 26,628 30,864 22,887 22.78%
PBT 25,840 13,722 1,964 3,371 625 2,390 -3,271 -
Tax -4,303 -1,252 -287 -383 0 -54 -188 68.46%
NP 21,537 12,470 1,677 2,988 625 2,336 -3,459 -
-
NP to SH 21,167 11,953 1,636 2,994 703 1,973 -3,512 -
-
Tax Rate 16.65% 9.12% 14.61% 11.36% 0.00% 2.26% - -
Total Cost 56,931 45,583 36,296 29,994 26,003 28,528 26,346 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 557,026 449,360 454,444 421,690 439,375 285,942 287,868 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 23.75% 20.46% 3.27% 7.10% 1.78% 7.67% -13.56% -
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 14.09 12.92 8.36 7.82 6.06 10.79 7.95 10.00%
EPS 3.80 2.66 0.36 0.71 0.16 0.69 -1.22 -
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 12.84 9.50 6.21 5.40 4.36 5.05 3.75 22.75%
EPS 3.46 1.96 0.27 0.49 0.12 0.32 -0.57 -
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 6.71 3.44 0.90 1.28 0.83 1.20 1.13 34.54%
P/EPS 24.87 16.73 20.83 14.08 31.25 18.84 -7.38 -
EY 4.02 5.98 4.80 7.10 3.20 5.31 -13.56 -
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 6.10 5.38 0.96 1.28 1.32 0.93 1.26 30.04%
P/EPS 22.63 26.13 22.22 14.08 50.00 14.49 -8.20 -
EY 4.42 3.83 4.50 7.10 2.00 6.90 -12.20 -
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