[IFCAMSC] YoY Quarter Result on 31-Dec-2021 [#4]

Stock
[IFCAMSC] IFCA MSC BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 246.97%
YoY- 62.69%
Quarter Report
Latest QR
Upcoming QR
IFCAMSC's Result
IFCAMSC's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 20,874 20,551 23,763 23,195 22,563 33,020 26,523 -3.91%
PBT 1,012 524 5,736 3,314 4,586 10,374 5,812 -25.26%
Tax -442 -215 -112 7 -1,024 -899 -1,658 -19.76%
NP 570 309 5,624 3,321 3,562 9,475 4,154 -28.17%
-
NP to SH 672 262 5,385 3,310 3,577 9,018 4,227 -26.38%
-
Tax Rate 43.68% 41.03% 1.95% -0.21% 22.33% 8.67% 28.53% -
Total Cost 20,304 20,242 18,139 19,874 19,001 23,545 22,369 -1.60%
-
Net Worth 121,040 114,988 127,448 121,658 121,394 85,073 109,492 1.68%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 3,026 - 6,068 3,041 6,069 6,076 3,041 -0.08%
Div Payout % 450.30% - 112.70% 91.89% 169.69% 67.38% 71.95% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 121,040 114,988 127,448 121,658 121,394 85,073 109,492 1.68%
NOSH 608,290 608,290 608,290 608,290 608,290 608,290 608,290 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 2.73% 1.50% 23.67% 14.32% 15.79% 28.69% 15.66% -
ROE 0.56% 0.23% 4.23% 2.72% 2.95% 10.60% 3.86% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 3.45 3.40 3.92 3.81 3.72 5.43 4.36 -3.82%
EPS 0.11 0.04 0.89 0.54 0.59 1.48 0.69 -26.35%
DPS 0.50 0.00 1.00 0.50 1.00 1.00 0.50 0.00%
NAPS 0.20 0.19 0.21 0.20 0.20 0.14 0.18 1.77%
Adjusted Per Share Value based on latest NOSH - 608,290
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 3.42 3.36 3.89 3.80 3.69 5.40 4.34 -3.89%
EPS 0.11 0.04 0.88 0.54 0.59 1.48 0.69 -26.35%
DPS 0.50 0.00 0.99 0.50 0.99 0.99 0.50 0.00%
NAPS 0.1981 0.1882 0.2086 0.1991 0.1986 0.1392 0.1792 1.68%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.285 0.275 0.30 0.395 0.49 0.20 0.375 -
P/RPS 8.26 8.10 7.66 10.36 13.18 3.68 8.60 -0.66%
P/EPS 256.67 635.23 33.81 72.59 83.15 13.48 53.96 29.66%
EY 0.39 0.16 2.96 1.38 1.20 7.42 1.85 -22.84%
DY 1.75 0.00 3.33 1.27 2.04 5.00 1.33 4.67%
P/NAPS 1.43 1.45 1.43 1.98 2.45 1.43 2.08 -6.05%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/02/24 28/02/23 25/02/22 24/03/21 27/02/20 27/02/19 27/02/18 -
Price 0.29 0.245 0.30 0.385 0.385 0.255 0.38 -
P/RPS 8.41 7.21 7.66 10.10 10.36 4.69 8.72 -0.60%
P/EPS 261.17 565.94 33.81 70.75 65.33 17.18 54.68 29.75%
EY 0.38 0.18 2.96 1.41 1.53 5.82 1.83 -23.03%
DY 1.72 0.00 3.33 1.30 2.60 3.92 1.32 4.50%
P/NAPS 1.45 1.29 1.43 1.93 1.93 1.82 2.11 -6.05%

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