[IFCAMSC] YoY Quarter Result on 30-Sep-2016 [#3]

Stock
[IFCAMSC] IFCA MSC BHD
Announcement Date
16-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 207.1%
YoY- -90.1%
Quarter Report
Latest QR
Upcoming QR
IFCAMSC's Result
IFCAMSC's Financial Summary
View:
Show?
Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 24,656 22,196 23,003 18,055 22,606 25,747 15,262 8.31%
PBT 2,941 2,200 2,708 608 5,742 9,358 1,950 7.08%
Tax -717 -797 -844 -402 -227 -775 -251 19.10%
NP 2,224 1,403 1,864 206 5,515 8,583 1,699 4.58%
-
NP to SH 1,801 1,344 1,748 573 5,786 8,530 1,565 2.36%
-
Tax Rate 24.38% 36.23% 31.17% 66.12% 3.95% 8.28% 12.87% -
Total Cost 22,432 20,793 21,139 17,849 17,091 17,164 13,563 8.74%
-
Net Worth 115,332 79,062 109,492 103,409 89,015 58,363 49,185 15.25%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 115,332 79,062 109,492 103,409 89,015 58,363 49,185 15.25%
NOSH 608,290 608,290 608,290 608,290 556,346 448,947 447,142 5.26%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 9.02% 6.32% 8.10% 1.14% 24.40% 33.34% 11.13% -
ROE 1.56% 1.70% 1.60% 0.55% 6.50% 14.62% 3.18% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 4.06 3.65 3.78 2.97 4.06 5.73 3.41 2.94%
EPS 0.30 0.22 0.29 0.09 1.04 1.90 0.35 -2.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.13 0.18 0.17 0.16 0.13 0.11 9.53%
Adjusted Per Share Value based on latest NOSH - 608,290
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 4.03 3.63 3.76 2.95 3.70 4.21 2.50 8.27%
EPS 0.29 0.22 0.29 0.09 0.95 1.40 0.26 1.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1887 0.1294 0.1792 0.1692 0.1457 0.0955 0.0805 15.24%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.275 0.265 0.405 0.475 0.945 0.445 0.075 -
P/RPS 6.77 7.26 10.71 16.00 23.26 7.76 2.20 20.59%
P/EPS 92.69 119.92 140.94 504.26 90.87 23.42 21.43 27.63%
EY 1.08 0.83 0.71 0.20 1.10 4.27 4.67 -21.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 2.04 2.25 2.79 5.91 3.42 0.68 13.44%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 18/11/19 16/11/18 16/11/17 16/11/16 19/11/15 05/11/14 21/11/13 -
Price 0.535 0.22 0.39 0.35 0.86 0.695 0.08 -
P/RPS 13.17 6.03 10.31 11.79 21.17 12.12 2.34 33.35%
P/EPS 180.32 99.55 135.72 371.56 82.69 36.58 22.86 41.06%
EY 0.55 1.00 0.74 0.27 1.21 2.73 4.38 -29.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.82 1.69 2.17 2.06 5.38 5.35 0.73 25.24%

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