[IFCAMSC] YoY TTM Result on 30-Jun-2015 [#2]

Stock
[IFCAMSC] IFCA MSC BHD
Announcement Date
25-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 8.53%
YoY- 575.0%
Quarter Report
Latest QR
Upcoming QR
IFCAMSC's Result
IFCAMSC's Financial Summary
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 88,289 79,447 81,432 112,797 61,238 47,272 42,470 12.96%
PBT 11,984 10,996 1,495 41,118 6,246 953 -38 -
Tax -4,384 -1,696 -1,486 -7,423 -682 -44 -747 34.28%
NP 7,600 9,300 9 33,695 5,564 909 -785 -
-
NP to SH 7,689 9,703 1,225 34,290 5,080 947 -207 -
-
Tax Rate 36.58% 15.42% 99.40% 18.05% 10.92% 4.62% - -
Total Cost 80,689 70,147 81,423 79,102 55,674 46,363 43,255 10.94%
-
Net Worth 79,062 109,492 106,999 89,349 53,767 44,461 40,324 11.86%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 3,041 3,041 5,445 4,827 - - - -
Div Payout % 39.56% 31.35% 444.53% 14.08% - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 79,062 109,492 106,999 89,349 53,767 44,461 40,324 11.86%
NOSH 608,290 608,290 608,290 558,431 448,059 444,615 403,249 7.08%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 8.61% 11.71% 0.01% 29.87% 9.09% 1.92% -1.85% -
ROE 9.73% 8.86% 1.14% 38.38% 9.45% 2.13% -0.51% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 14.52 13.06 13.70 20.20 13.67 10.63 10.53 5.49%
EPS 1.26 1.60 0.21 6.14 1.13 0.21 -0.05 -
DPS 0.50 0.50 0.92 0.86 0.00 0.00 0.00 -
NAPS 0.13 0.18 0.18 0.16 0.12 0.10 0.10 4.46%
Adjusted Per Share Value based on latest NOSH - 558,431
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 14.45 13.00 13.33 18.46 10.02 7.74 6.95 12.96%
EPS 1.26 1.59 0.20 5.61 0.83 0.15 -0.03 -
DPS 0.50 0.50 0.89 0.79 0.00 0.00 0.00 -
NAPS 0.1294 0.1792 0.1751 0.1462 0.088 0.0728 0.066 11.86%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.27 0.345 0.48 1.20 0.125 0.08 0.10 -
P/RPS 1.86 2.64 3.50 5.94 0.91 0.75 0.95 11.84%
P/EPS 21.36 21.63 232.93 19.54 11.03 37.56 -194.81 -
EY 4.68 4.62 0.43 5.12 9.07 2.66 -0.51 -
DY 1.85 1.45 1.91 0.72 0.00 0.00 0.00 -
P/NAPS 2.08 1.92 2.67 7.50 1.04 0.80 1.00 12.97%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 16/08/18 16/08/17 23/08/16 25/08/15 19/08/14 22/08/13 23/08/12 -
Price 0.305 0.395 0.525 0.565 0.27 0.08 0.09 -
P/RPS 2.10 3.02 3.83 2.80 1.98 0.75 0.85 16.26%
P/EPS 24.12 24.76 254.76 9.20 23.81 37.56 -175.33 -
EY 4.15 4.04 0.39 10.87 4.20 2.66 -0.57 -
DY 1.64 1.27 1.74 1.53 0.00 0.00 0.00 -
P/NAPS 2.35 2.19 2.92 3.53 2.25 0.80 0.90 17.33%

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