Highlights

[IMASPRO] QoQ Quarter Result on 2009-12-31 [#2]

Stock [IMASPRO]: IMASPRO CORP BHD
Announcement Date 11-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 31-Dec-2009  [#2]
Profit Trend QoQ -     -1.02%    YoY -     71.12%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 18,412 17,418 22,014 21,874 15,261 15,476 19,024 -2.15%
  QoQ % 5.71% -20.88% 0.64% 43.33% -1.39% -18.65% -
  Horiz. % 96.78% 91.56% 115.72% 114.98% 80.22% 81.35% 100.00%
PBT 2,617 2,651 1,912 2,781 2,966 3,041 1,157 72.23%
  QoQ % -1.28% 38.65% -31.25% -6.24% -2.47% 162.83% -
  Horiz. % 226.19% 229.13% 165.25% 240.36% 256.35% 262.83% 100.00%
Tax -528 -486 -278 -553 -715 -741 -139 143.25%
  QoQ % -8.64% -74.82% 49.73% 22.66% 3.51% -433.09% -
  Horiz. % 379.86% 349.64% 200.00% 397.84% 514.39% 533.09% 100.00%
NP 2,089 2,165 1,634 2,228 2,251 2,300 1,018 61.41%
  QoQ % -3.51% 32.50% -26.66% -1.02% -2.13% 125.93% -
  Horiz. % 205.21% 212.67% 160.51% 218.86% 221.12% 225.93% 100.00%
NP to SH 2,089 2,165 1,634 2,228 2,251 2,300 1,018 61.41%
  QoQ % -3.51% 32.50% -26.66% -1.02% -2.13% 125.93% -
  Horiz. % 205.21% 212.67% 160.51% 218.86% 221.12% 225.93% 100.00%
Tax Rate 20.18 % 18.33 % 14.54 % 19.88 % 24.11 % 24.37 % 12.01 % 41.29%
  QoQ % 10.09% 26.07% -26.86% -17.54% -1.07% 102.91% -
  Horiz. % 168.03% 152.62% 121.07% 165.53% 200.75% 202.91% 100.00%
Total Cost 16,323 15,253 20,380 19,646 13,010 13,176 18,006 -6.33%
  QoQ % 7.02% -25.16% 3.74% 51.01% -1.26% -26.82% -
  Horiz. % 90.65% 84.71% 113.18% 109.11% 72.25% 73.18% 100.00%
Net Worth 92,844 91,073 89,709 90,237 88,117 86,249 84,165 6.76%
  QoQ % 1.94% 1.52% -0.59% 2.41% 2.17% 2.48% -
  Horiz. % 110.31% 108.21% 106.59% 107.22% 104.70% 102.48% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 2,796 - - - 2,795 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.04% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 129.15 % - % - % - % 121.53 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 106.27% 0.00% 0.00% 0.00% 100.00% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 92,844 91,073 89,709 90,237 88,117 86,249 84,165 6.76%
  QoQ % 1.94% 1.52% -0.59% 2.41% 2.17% 2.48% -
  Horiz. % 110.31% 108.21% 106.59% 107.22% 104.70% 102.48% 100.00%
NOSH 80,038 79,889 80,098 79,856 80,106 79,861 80,157 -0.10%
  QoQ % 0.19% -0.26% 0.30% -0.31% 0.31% -0.37% -
  Horiz. % 99.85% 99.67% 99.93% 99.62% 99.94% 99.63% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 11.35 % 12.43 % 7.42 % 10.19 % 14.75 % 14.86 % 5.35 % 65.03%
  QoQ % -8.69% 67.52% -27.18% -30.92% -0.74% 177.76% -
  Horiz. % 212.15% 232.34% 138.69% 190.47% 275.70% 277.76% 100.00%
ROE 2.25 % 2.38 % 1.82 % 2.47 % 2.55 % 2.67 % 1.21 % 51.16%
  QoQ % -5.46% 30.77% -26.32% -3.14% -4.49% 120.66% -
  Horiz. % 185.95% 196.69% 150.41% 204.13% 210.74% 220.66% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 23.00 21.80 27.48 27.39 19.05 19.38 23.73 -2.06%
  QoQ % 5.50% -20.67% 0.33% 43.78% -1.70% -18.33% -
  Horiz. % 96.92% 91.87% 115.80% 115.42% 80.28% 81.67% 100.00%
EPS 2.61 2.71 2.04 2.79 2.81 2.88 1.27 61.57%
  QoQ % -3.69% 32.84% -26.88% -0.71% -2.43% 126.77% -
  Horiz. % 205.51% 213.39% 160.63% 219.69% 221.26% 226.77% 100.00%
DPS 0.00 3.50 0.00 0.00 0.00 3.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.1600 1.1400 1.1200 1.1300 1.1000 1.0800 1.0500 6.86%
  QoQ % 1.75% 1.79% -0.88% 2.73% 1.85% 2.86% -
  Horiz. % 110.48% 108.57% 106.67% 107.62% 104.76% 102.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 80,000
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 23.02 21.77 27.52 27.34 19.08 19.35 23.78 -2.14%
  QoQ % 5.74% -20.89% 0.66% 43.29% -1.40% -18.63% -
  Horiz. % 96.80% 91.55% 115.73% 114.97% 80.24% 81.37% 100.00%
EPS 2.61 2.71 2.04 2.79 2.81 2.88 1.27 61.57%
  QoQ % -3.69% 32.84% -26.88% -0.71% -2.43% 126.77% -
  Horiz. % 205.51% 213.39% 160.63% 219.69% 221.26% 226.77% 100.00%
DPS 0.00 3.50 0.00 0.00 0.00 3.49 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.29% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.1606 1.1384 1.1214 1.1280 1.1015 1.0781 1.0521 6.76%
  QoQ % 1.95% 1.52% -0.59% 2.41% 2.17% 2.47% -
  Horiz. % 110.31% 108.20% 106.59% 107.21% 104.70% 102.47% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.8300 0.8500 0.8300 0.8500 0.8900 0.8500 0.9200 -
P/RPS 3.61 3.90 3.02 3.10 4.67 4.39 3.88 -4.69%
  QoQ % -7.44% 29.14% -2.58% -33.62% 6.38% 13.14% -
  Horiz. % 93.04% 100.52% 77.84% 79.90% 120.36% 113.14% 100.00%
P/EPS 31.80 31.37 40.69 30.47 31.67 29.51 72.44 -42.21%
  QoQ % 1.37% -22.90% 33.54% -3.79% 7.32% -59.26% -
  Horiz. % 43.90% 43.30% 56.17% 42.06% 43.72% 40.74% 100.00%
EY 3.14 3.19 2.46 3.28 3.16 3.39 1.38 72.91%
  QoQ % -1.57% 29.67% -25.00% 3.80% -6.78% 145.65% -
  Horiz. % 227.54% 231.16% 178.26% 237.68% 228.99% 245.65% 100.00%
DY 0.00 4.12 0.00 0.00 0.00 4.12 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.72 0.75 0.74 0.75 0.81 0.79 0.88 -12.51%
  QoQ % -4.00% 1.35% -1.33% -7.41% 2.53% -10.23% -
  Horiz. % 81.82% 85.23% 84.09% 85.23% 92.05% 89.77% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 26/08/10 26/05/10 11/02/10 23/11/09 26/08/09 21/05/09 -
Price 0.9500 0.8400 0.8500 0.9200 0.8600 0.8100 0.8600 -
P/RPS 4.13 3.85 3.09 3.36 4.51 4.18 3.62 9.18%
  QoQ % 7.27% 24.60% -8.04% -25.50% 7.89% 15.47% -
  Horiz. % 114.09% 106.35% 85.36% 92.82% 124.59% 115.47% 100.00%
P/EPS 36.40 31.00 41.67 32.97 30.60 28.12 67.72 -33.87%
  QoQ % 17.42% -25.61% 26.39% 7.75% 8.82% -58.48% -
  Horiz. % 53.75% 45.78% 61.53% 48.69% 45.19% 41.52% 100.00%
EY 2.75 3.23 2.40 3.03 3.27 3.56 1.48 51.08%
  QoQ % -14.86% 34.58% -20.79% -7.34% -8.15% 140.54% -
  Horiz. % 185.81% 218.24% 162.16% 204.73% 220.95% 240.54% 100.00%
DY 0.00 4.17 0.00 0.00 0.00 4.32 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 96.53% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.82 0.74 0.76 0.81 0.78 0.75 0.82 -
  QoQ % 10.81% -2.63% -6.17% 3.85% 4.00% -8.54% -
  Horiz. % 100.00% 90.24% 92.68% 98.78% 95.12% 91.46% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

274  234  536  1231 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.285+0.035 
 VC 0.085-0.005 
 XDL 0.165+0.005 
 SUPERMX 1.55+0.10 
 HSI-H8K 0.15-0.04 
 MYEG 1.16+0.05 
 THHEAVY 0.1350.00 
 HSI-C7K 0.37+0.06 
 PERDANA 0.53+0.02 
 ICON 0.285+0.165 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
3. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
4. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
5. Rais Yatim: New China visa rules for Malaysians will open floodgates to ‘hundreds of thousands’ save malaysia!!!
6. Response to "MNRB - Top 10 Dangers You Must Know About MNRB" An Davis's Blog
7. 千万不要抱股过新年?新年前套利才是王道? Qt_Trader
8. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
Partners & Brokers