[IFCAMSC] YoY Quarter Result on 31-Dec-2016 [#4]

Stock
[IFCAMSC] IFCA MSC BHD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 762.48%
YoY- 1033.49%
Quarter Report
Latest QR
Upcoming QR
IFCAMSC's Result
IFCAMSC's Financial Summary
View:
Show?
Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 22,563 33,020 26,523 21,647 23,155 31,188 14,034 8.23%
PBT 4,586 10,374 5,812 4,511 -87 11,662 -67 -
Tax -1,024 -899 -1,658 625 83 -2,572 45 -
NP 3,562 9,475 4,154 5,136 -4 9,090 -22 -
-
NP to SH 3,577 9,018 4,227 4,942 436 10,379 92 84.00%
-
Tax Rate 22.33% 8.67% 28.53% -13.86% - 22.05% - -
Total Cost 19,001 23,545 22,369 16,511 23,159 22,098 14,056 5.14%
-
Net Worth 121,394 85,073 109,492 103,409 92,572 72,412 39,050 20.79%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 6,069 6,076 3,041 3,041 5,445 4,827 - -
Div Payout % 169.69% 67.38% 71.95% 61.54% 1,248.96% 46.51% - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 121,394 85,073 109,492 103,409 92,572 72,412 39,050 20.79%
NOSH 608,290 608,290 608,290 608,290 544,545 482,751 355,000 9.38%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 15.79% 28.69% 15.66% 23.73% -0.02% 29.15% -0.16% -
ROE 2.95% 10.60% 3.86% 4.78% 0.47% 14.33% 0.24% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 3.72 5.43 4.36 3.56 4.25 6.46 3.95 -0.99%
EPS 0.59 1.48 0.69 0.81 0.08 2.29 0.02 75.73%
DPS 1.00 1.00 0.50 0.50 1.00 1.00 0.00 -
NAPS 0.20 0.14 0.18 0.17 0.17 0.15 0.11 10.47%
Adjusted Per Share Value based on latest NOSH - 608,290
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 3.69 5.40 4.34 3.54 3.79 5.10 2.30 8.19%
EPS 0.59 1.48 0.69 0.81 0.07 1.70 0.02 75.73%
DPS 0.99 0.99 0.50 0.50 0.89 0.79 0.00 -
NAPS 0.1986 0.1392 0.1792 0.1692 0.1515 0.1185 0.0639 20.79%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.49 0.20 0.375 0.265 0.935 0.75 0.08 -
P/RPS 13.18 3.68 8.60 7.45 21.99 11.61 2.02 36.67%
P/EPS 83.15 13.48 53.96 32.62 1,167.78 34.88 308.70 -19.62%
EY 1.20 7.42 1.85 3.07 0.09 2.87 0.32 24.63%
DY 2.04 5.00 1.33 1.89 1.07 1.33 0.00 -
P/NAPS 2.45 1.43 2.08 1.56 5.50 5.00 0.73 22.34%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 27/02/20 27/02/19 27/02/18 27/02/17 01/03/16 17/02/15 27/02/14 -
Price 0.385 0.255 0.38 0.475 0.715 1.26 0.085 -
P/RPS 10.36 4.69 8.72 13.35 16.81 19.50 2.15 29.94%
P/EPS 65.33 17.18 54.68 58.47 893.00 58.61 327.99 -23.57%
EY 1.53 5.82 1.83 1.71 0.11 1.71 0.30 31.18%
DY 2.60 3.92 1.32 1.05 1.40 0.79 0.00 -
P/NAPS 1.93 1.82 2.11 2.79 4.21 8.40 0.77 16.54%

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