[IFCAMSC] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[IFCAMSC] IFCA MSC BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 25.45%
YoY- 114.44%
Quarter Report
Latest QR
Upcoming QR
IFCAMSC's Result
IFCAMSC's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 23,155 31,188 14,034 12,933 11,037 6,572 7,025 21.98%
PBT -87 11,662 -67 295 -2,970 -2,613 -3,251 -45.29%
Tax 83 -2,572 45 -61 -510 -389 742 -30.57%
NP -4 9,090 -22 234 -3,480 -3,002 -2,509 -65.80%
-
NP to SH 436 10,379 92 488 -3,380 -2,420 -1,437 -
-
Tax Rate - 22.05% - 20.68% - - - -
Total Cost 23,159 22,098 14,056 12,699 14,517 9,574 9,534 15.93%
-
Net Worth 92,572 72,412 39,050 48,799 38,250 25,676 25,695 23.80%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 5,445 4,827 - - - - - -
Div Payout % 1,248.96% 46.51% - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 92,572 72,412 39,050 48,799 38,250 25,676 25,695 23.80%
NOSH 544,545 482,751 355,000 443,636 425,000 285,294 285,499 11.35%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -0.02% 29.15% -0.16% 1.81% -31.53% -45.68% -35.72% -
ROE 0.47% 14.33% 0.24% 1.00% -8.84% -9.42% -5.59% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 4.25 6.46 3.95 2.92 2.60 2.30 2.46 9.53%
EPS 0.08 2.29 0.02 0.11 -0.79 -0.84 -0.50 -
DPS 1.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.15 0.11 0.11 0.09 0.09 0.09 11.17%
Adjusted Per Share Value based on latest NOSH - 443,636
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 3.79 5.10 2.30 2.12 1.81 1.08 1.15 21.97%
EPS 0.07 1.70 0.02 0.08 -0.55 -0.40 -0.24 -
DPS 0.89 0.79 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1515 0.1185 0.0639 0.0799 0.0626 0.042 0.042 23.82%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.935 0.75 0.08 0.10 0.07 0.12 0.07 -
P/RPS 21.99 11.61 2.02 3.43 2.70 5.21 2.84 40.63%
P/EPS 1,167.78 34.88 308.70 90.91 -8.80 -14.15 -13.91 -
EY 0.09 2.87 0.32 1.10 -11.36 -7.07 -7.19 -
DY 1.07 1.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.50 5.00 0.73 0.91 0.78 1.33 0.78 38.45%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 01/03/16 17/02/15 27/02/14 26/02/13 23/02/12 25/02/11 25/02/10 -
Price 0.715 1.26 0.085 0.08 0.12 0.08 0.09 -
P/RPS 16.81 19.50 2.15 2.74 4.62 3.47 3.66 28.91%
P/EPS 893.00 58.61 327.99 72.73 -15.09 -9.43 -17.88 -
EY 0.11 1.71 0.30 1.38 -6.63 -10.60 -5.59 -
DY 1.40 0.79 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.21 8.40 0.77 0.73 1.33 0.89 1.00 27.05%

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