[IFCAMSC] YoY TTM 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- 1001.55%
YoY- 230.0%
Quarter Report
Latest QR
Upcoming QR
IFCAMSC's Result
IFCAMSC's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 101,623 88,877 52,007 45,931 37,666 37,436 29,913 22.59%
PBT 25,753 25,383 1,897 3,527 -2,346 -223 -6,522 -
Tax -4,220 -3,823 -242 -248 -510 -443 554 -
NP 21,533 21,560 1,655 3,279 -2,856 -666 -5,968 -
-
NP to SH 21,603 22,332 1,729 3,480 -2,677 -446 -4,864 -
-
Tax Rate 16.39% 15.06% 12.76% 7.03% - - - -
Total Cost 80,090 67,317 50,352 42,652 40,522 38,102 35,881 14.31%
-
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 % 25.21% 21.62% - - - - - -
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 21.19% 24.26% 3.18% 7.14% -7.58% -1.78% -19.95% -
ROE 23.34% 30.84% 4.43% 7.13% -7.00% -1.74% -18.93% -
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 18.66 18.41 14.65 10.35 8.86 13.12 10.48 10.08%
EPS 3.97 4.63 0.49 0.78 -0.63 -0.16 -1.70 -
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 16.63 14.54 8.51 7.52 6.16 6.13 4.89 22.61%
EPS 3.54 3.65 0.28 0.57 -0.44 -0.07 -0.80 -
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 5.01 4.07 0.55 0.97 0.79 0.91 0.67 39.81%
P/EPS 23.57 16.21 16.43 12.75 -11.11 -76.76 -4.11 -
EY 4.24 6.17 6.09 7.84 -9.00 -1.30 -24.34 -
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 3.83 6.84 0.58 0.77 1.35 0.61 0.86 28.25%
P/EPS 18.02 27.24 17.45 10.20 -19.05 -51.17 -5.28 -
EY 5.55 3.67 5.73 9.81 -5.25 -1.95 -18.93 -
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