[IFCAMSC] YoY TTM Result on 31-Mar-2016 [#1]

Stock
[IFCAMSC] IFCA MSC BHD
Announcement Date
30-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -65.49%
YoY- -76.4%
Quarter Report
Latest QR
Upcoming QR
IFCAMSC's Result
IFCAMSC's Financial Summary
View:
Show?
TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 92,518 89,367 76,985 87,335 107,171 55,914 44,764 12.85%
PBT 15,433 13,084 7,754 8,188 38,219 3,450 1,394 49.26%
Tax -2,971 -4,375 -1,517 -1,776 -7,087 -278 -10 158.20%
NP 12,462 8,709 6,237 6,412 31,132 3,172 1,384 44.21%
-
NP to SH 12,036 8,798 6,653 7,456 31,596 2,656 1,982 35.05%
-
Tax Rate 19.25% 33.44% 19.56% 21.69% 18.54% 8.06% 0.72% -
Total Cost 80,056 80,658 70,748 80,923 76,039 52,742 43,380 10.74%
-
Net Worth 121,413 79,060 109,492 110,021 86,088 51,455 46,000 17.54%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 6,076 3,041 3,041 5,445 4,827 - - -
Div Payout % 50.49% 34.57% 45.72% 73.03% 15.28% - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 121,413 79,060 109,492 110,021 86,088 51,455 46,000 17.54%
NOSH 608,290 608,290 608,290 608,290 538,055 467,777 460,000 4.76%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 13.47% 9.75% 8.10% 7.34% 29.05% 5.67% 3.09% -
ROE 9.91% 11.13% 6.08% 6.78% 36.70% 5.16% 4.31% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 15.24 14.69 12.66 14.29 19.92 11.95 9.73 7.76%
EPS 1.98 1.45 1.09 1.22 5.87 0.57 0.43 28.96%
DPS 1.00 0.50 0.50 0.89 0.90 0.00 0.00 -
NAPS 0.20 0.13 0.18 0.18 0.16 0.11 0.10 12.24%
Adjusted Per Share Value based on latest NOSH - 608,290
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 15.14 14.62 12.60 14.29 17.54 9.15 7.33 12.84%
EPS 1.97 1.44 1.09 1.22 5.17 0.43 0.32 35.36%
DPS 0.99 0.50 0.50 0.89 0.79 0.00 0.00 -
NAPS 0.1987 0.1294 0.1792 0.18 0.1409 0.0842 0.0753 17.54%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.445 0.30 0.435 0.72 1.24 0.085 0.08 -
P/RPS 2.92 2.04 3.44 5.04 6.23 0.71 0.82 23.56%
P/EPS 22.44 20.74 39.77 59.02 21.12 14.97 18.57 3.20%
EY 4.46 4.82 2.51 1.69 4.74 6.68 5.39 -3.10%
DY 2.25 1.67 1.15 1.24 0.72 0.00 0.00 -
P/NAPS 2.23 2.31 2.42 4.00 7.75 0.77 0.80 18.62%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/05/19 28/05/18 30/05/17 30/05/16 20/05/15 20/05/14 23/05/13 -
Price 0.40 0.30 0.415 0.545 1.82 0.11 0.09 -
P/RPS 2.62 2.04 3.28 3.81 9.14 0.92 0.92 19.04%
P/EPS 20.18 20.74 37.94 44.68 30.99 19.37 20.89 -0.57%
EY 4.96 4.82 2.64 2.24 3.23 5.16 4.79 0.58%
DY 2.50 1.67 1.20 1.63 0.49 0.00 0.00 -
P/NAPS 2.00 2.31 2.31 3.03 11.38 1.00 0.90 14.22%

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