Highlights

[IMASPRO] QoQ TTM Result on 2017-06-30 [#4]

Stock [IMASPRO]: IMASPRO CORP BHD
Announcement Date 29-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 30-Jun-2017  [#4]
Profit Trend QoQ -     -27.91%    YoY -     -38.46%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 75,359 72,929 67,000 66,016 67,150 71,773 73,009 2.14%
  QoQ % 3.33% 8.85% 1.49% -1.69% -6.44% -1.69% -
  Horiz. % 103.22% 99.89% 91.77% 90.42% 91.97% 98.31% 100.00%
PBT 7,729 9,987 6,323 8,062 9,415 10,916 9,898 -15.22%
  QoQ % -22.61% 57.95% -21.57% -14.37% -13.75% 10.28% -
  Horiz. % 78.09% 100.90% 63.88% 81.45% 95.12% 110.28% 100.00%
Tax -1,852 -2,279 -2,054 -2,336 -1,472 -1,759 -1,549 12.66%
  QoQ % 18.74% -10.95% 12.07% -58.70% 16.32% -13.56% -
  Horiz. % 119.56% 147.13% 132.60% 150.81% 95.03% 113.56% 100.00%
NP 5,877 7,708 4,269 5,726 7,943 9,157 8,349 -20.89%
  QoQ % -23.75% 80.56% -25.45% -27.91% -13.26% 9.68% -
  Horiz. % 70.39% 92.32% 51.13% 68.58% 95.14% 109.68% 100.00%
NP to SH 5,877 7,708 4,269 5,726 7,943 9,157 8,349 -20.89%
  QoQ % -23.75% 80.56% -25.45% -27.91% -13.26% 9.68% -
  Horiz. % 70.39% 92.32% 51.13% 68.58% 95.14% 109.68% 100.00%
Tax Rate 23.96 % 22.82 % 32.48 % 28.98 % 15.63 % 16.11 % 15.65 % 32.87%
  QoQ % 5.00% -29.74% 12.08% 85.41% -2.98% 2.94% -
  Horiz. % 153.10% 145.81% 207.54% 185.18% 99.87% 102.94% 100.00%
Total Cost 69,482 65,221 62,731 60,290 59,207 62,616 64,660 4.92%
  QoQ % 6.53% 3.97% 4.05% 1.83% -5.44% -3.16% -
  Horiz. % 107.46% 100.87% 97.02% 93.24% 91.57% 96.84% 100.00%
Net Worth 131,999 135,200 129,600 129,600 128,800 129,600 126,400 2.93%
  QoQ % -2.37% 4.32% 0.00% 0.62% -0.62% 2.53% -
  Horiz. % 104.43% 106.96% 102.53% 102.53% 101.90% 102.53% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 2,800 2,800 2,800 2,800 2,800 2,800 2,800 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Div Payout % 47.64 % 36.33 % 65.59 % 48.90 % 35.25 % 30.58 % 33.54 % 26.39%
  QoQ % 31.13% -44.61% 34.13% 38.72% 15.27% -8.83% -
  Horiz. % 142.04% 108.32% 195.56% 145.80% 105.10% 91.17% 100.00%
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 131,999 135,200 129,600 129,600 128,800 129,600 126,400 2.93%
  QoQ % -2.37% 4.32% 0.00% 0.62% -0.62% 2.53% -
  Horiz. % 104.43% 106.96% 102.53% 102.53% 101.90% 102.53% 100.00%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 7.80 % 10.57 % 6.37 % 8.67 % 11.83 % 12.76 % 11.44 % -22.55%
  QoQ % -26.21% 65.93% -26.53% -26.71% -7.29% 11.54% -
  Horiz. % 68.18% 92.40% 55.68% 75.79% 103.41% 111.54% 100.00%
ROE 4.45 % 5.70 % 3.29 % 4.42 % 6.17 % 7.07 % 6.61 % -23.20%
  QoQ % -21.93% 73.25% -25.57% -28.36% -12.73% 6.96% -
  Horiz. % 67.32% 86.23% 49.77% 66.87% 93.34% 106.96% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 94.20 91.16 83.75 82.52 83.94 89.72 91.26 2.14%
  QoQ % 3.33% 8.85% 1.49% -1.69% -6.44% -1.69% -
  Horiz. % 103.22% 99.89% 91.77% 90.42% 91.98% 98.31% 100.00%
EPS 7.35 9.64 5.34 7.16 9.93 11.45 10.44 -20.88%
  QoQ % -23.76% 80.52% -25.42% -27.90% -13.28% 9.67% -
  Horiz. % 70.40% 92.34% 51.15% 68.58% 95.11% 109.67% 100.00%
DPS 3.50 3.50 3.50 3.50 3.50 3.50 3.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 1.6500 1.6900 1.6200 1.6200 1.6100 1.6200 1.5800 2.93%
  QoQ % -2.37% 4.32% 0.00% 0.62% -0.62% 2.53% -
  Horiz. % 104.43% 106.96% 102.53% 102.53% 101.90% 102.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 80,000
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 94.20 91.16 83.75 82.52 83.94 89.72 91.26 2.14%
  QoQ % 3.33% 8.85% 1.49% -1.69% -6.44% -1.69% -
  Horiz. % 103.22% 99.89% 91.77% 90.42% 91.98% 98.31% 100.00%
EPS 7.35 9.64 5.34 7.16 9.93 11.45 10.44 -20.88%
  QoQ % -23.76% 80.52% -25.42% -27.90% -13.28% 9.67% -
  Horiz. % 70.40% 92.34% 51.15% 68.58% 95.11% 109.67% 100.00%
DPS 3.50 3.50 3.50 3.50 3.50 3.50 3.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 1.6500 1.6900 1.6200 1.6200 1.6100 1.6200 1.5800 2.93%
  QoQ % -2.37% 4.32% 0.00% 0.62% -0.62% 2.53% -
  Horiz. % 104.43% 106.96% 102.53% 102.53% 101.90% 102.53% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 1.8400 1.8100 1.8300 1.8200 1.9200 2.0400 2.0700 -
P/RPS 1.95 1.99 2.19 2.21 2.29 2.27 2.27 -9.64%
  QoQ % -2.01% -9.13% -0.90% -3.49% 0.88% 0.00% -
  Horiz. % 85.90% 87.67% 96.48% 97.36% 100.88% 100.00% 100.00%
P/EPS 25.05 18.79 34.29 25.43 19.34 17.82 19.83 16.87%
  QoQ % 33.32% -45.20% 34.84% 31.49% 8.53% -10.14% -
  Horiz. % 126.32% 94.76% 172.92% 128.24% 97.53% 89.86% 100.00%
EY 3.99 5.32 2.92 3.93 5.17 5.61 5.04 -14.43%
  QoQ % -25.00% 82.19% -25.70% -23.98% -7.84% 11.31% -
  Horiz. % 79.17% 105.56% 57.94% 77.98% 102.58% 111.31% 100.00%
DY 1.90 1.93 1.91 1.92 1.82 1.72 1.69 8.13%
  QoQ % -1.55% 1.05% -0.52% 5.49% 5.81% 1.78% -
  Horiz. % 112.43% 114.20% 113.02% 113.61% 107.69% 101.78% 100.00%
P/NAPS 1.12 1.07 1.13 1.12 1.19 1.26 1.31 -9.93%
  QoQ % 4.67% -5.31% 0.89% -5.88% -5.56% -3.82% -
  Horiz. % 85.50% 81.68% 86.26% 85.50% 90.84% 96.18% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 23/05/18 07/02/18 22/11/17 29/08/17 24/05/17 25/01/17 17/11/16 -
Price 2.3500 1.7900 1.8100 1.8600 1.9000 2.0300 2.0400 -
P/RPS 2.49 1.96 2.16 2.25 2.26 2.26 2.24 7.32%
  QoQ % 27.04% -9.26% -4.00% -0.44% 0.00% 0.89% -
  Horiz. % 111.16% 87.50% 96.43% 100.45% 100.89% 100.89% 100.00%
P/EPS 31.99 18.58 33.92 25.99 19.14 17.74 19.55 38.90%
  QoQ % 72.17% -45.22% 30.51% 35.79% 7.89% -9.26% -
  Horiz. % 163.63% 95.04% 173.50% 132.94% 97.90% 90.74% 100.00%
EY 3.13 5.38 2.95 3.85 5.23 5.64 5.12 -27.99%
  QoQ % -41.82% 82.37% -23.38% -26.39% -7.27% 10.16% -
  Horiz. % 61.13% 105.08% 57.62% 75.20% 102.15% 110.16% 100.00%
DY 1.49 1.96 1.93 1.88 1.84 1.72 1.72 -9.13%
  QoQ % -23.98% 1.55% 2.66% 2.17% 6.98% 0.00% -
  Horiz. % 86.63% 113.95% 112.21% 109.30% 106.98% 100.00% 100.00%
P/NAPS 1.42 1.06 1.12 1.15 1.18 1.25 1.29 6.62%
  QoQ % 33.96% -5.36% -2.61% -2.54% -5.60% -3.10% -
  Horiz. % 110.08% 82.17% 86.82% 89.15% 91.47% 96.90% 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.
 


 

289  696  426  632 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.185-0.015 
 ASB 0.19+0.005 
 XOX 0.045-0.01 
 ARMADA 0.315-0.02 
 HSI-H8W 0.205+0.06 
 LAMBO-WB 0.005-0.005 
 AIRASIA 1.00-0.11 
 KNM 0.22-0.025 
 DSONIC 1.07-0.06 
 PWRWELL 0.32-0.035 
Partners & Brokers