Highlights

[IMASPRO] YoY Annualized Quarter Result on 2013-09-30 [#1]

Stock [IMASPRO]: IMASPRO CORP BHD
Announcement Date 19-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 30-Sep-2013  [#1]
Profit Trend QoQ -     12.59%    YoY -     86.90%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 57,564 59,940 75,152 86,616 77,724 57,840 73,648 -4.02%
  YoY % -3.96% -20.24% -13.24% 11.44% 34.38% -21.46% -
  Horiz. % 78.16% 81.39% 102.04% 117.61% 105.53% 78.54% 100.00%
PBT 8,164 13,820 9,568 10,988 5,820 5,536 10,468 -4.05%
  YoY % -40.93% 44.44% -12.92% 88.80% 5.13% -47.12% -
  Horiz. % 77.99% 132.02% 91.40% 104.97% 55.60% 52.88% 100.00%
Tax -1,520 -3,352 -2,224 -2,540 -1,300 -1,260 -2,112 -5.33%
  YoY % 54.65% -50.72% 12.44% -95.38% -3.17% 40.34% -
  Horiz. % 71.97% 158.71% 105.30% 120.27% 61.55% 59.66% 100.00%
NP 6,644 10,468 7,344 8,448 4,520 4,276 8,356 -3.75%
  YoY % -36.53% 42.54% -13.07% 86.90% 5.71% -48.83% -
  Horiz. % 79.51% 125.28% 87.89% 101.10% 54.09% 51.17% 100.00%
NP to SH 6,644 10,468 7,344 8,448 4,520 4,276 8,356 -3.75%
  YoY % -36.53% 42.54% -13.07% 86.90% 5.71% -48.83% -
  Horiz. % 79.51% 125.28% 87.89% 101.10% 54.09% 51.17% 100.00%
Tax Rate 18.62 % 24.25 % 23.24 % 23.12 % 22.34 % 22.76 % 20.18 % -1.33%
  YoY % -23.22% 4.35% 0.52% 3.49% -1.85% 12.78% -
  Horiz. % 92.27% 120.17% 115.16% 114.57% 110.70% 112.78% 100.00%
Total Cost 50,920 49,472 67,808 78,168 73,204 53,564 65,292 -4.06%
  YoY % 2.93% -27.04% -13.25% 6.78% 36.67% -17.96% -
  Horiz. % 77.99% 75.77% 103.85% 119.72% 112.12% 82.04% 100.00%
Net Worth 126,400 122,399 111,999 106,400 100,000 97,326 92,844 5.27%
  YoY % 3.27% 9.29% 5.26% 6.40% 2.75% 4.83% -
  Horiz. % 136.14% 131.83% 120.63% 114.60% 107.71% 104.83% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 126,400 122,399 111,999 106,400 100,000 97,326 92,844 5.27%
  YoY % 3.27% 9.29% 5.26% 6.40% 2.75% 4.83% -
  Horiz. % 136.14% 131.83% 120.63% 114.60% 107.71% 104.83% 100.00%
NOSH 80,000 80,000 80,000 80,000 80,000 79,776 80,038 -0.01%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.28% -0.33% -
  Horiz. % 99.95% 99.95% 99.95% 99.95% 99.95% 99.67% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 11.54 % 17.46 % 9.77 % 9.75 % 5.82 % 7.39 % 11.35 % 0.28%
  YoY % -33.91% 78.71% 0.21% 67.53% -21.24% -34.89% -
  Horiz. % 101.67% 153.83% 86.08% 85.90% 51.28% 65.11% 100.00%
ROE 5.26 % 8.55 % 6.56 % 7.94 % 4.52 % 4.39 % 9.00 % -8.56%
  YoY % -38.48% 30.34% -17.38% 75.66% 2.96% -51.22% -
  Horiz. % 58.44% 95.00% 72.89% 88.22% 50.22% 48.78% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 71.96 74.93 93.94 108.27 97.16 72.50 92.02 -4.01%
  YoY % -3.96% -20.24% -13.24% 11.43% 34.01% -21.21% -
  Horiz. % 78.20% 81.43% 102.09% 117.66% 105.59% 78.79% 100.00%
EPS 8.32 13.08 9.20 10.56 5.64 5.36 10.44 -3.71%
  YoY % -36.39% 42.17% -12.88% 87.23% 5.22% -48.66% -
  Horiz. % 79.69% 125.29% 88.12% 101.15% 54.02% 51.34% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.5800 1.5300 1.4000 1.3300 1.2500 1.2200 1.1600 5.28%
  YoY % 3.27% 9.29% 5.26% 6.40% 2.46% 5.17% -
  Horiz. % 136.21% 131.90% 120.69% 114.66% 107.76% 105.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 80,000
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 71.96 74.93 93.94 108.27 97.16 72.30 92.06 -4.02%
  YoY % -3.96% -20.24% -13.24% 11.43% 34.38% -21.46% -
  Horiz. % 78.17% 81.39% 102.04% 117.61% 105.54% 78.54% 100.00%
EPS 8.32 13.08 9.20 10.56 5.64 5.35 10.45 -3.72%
  YoY % -36.39% 42.17% -12.88% 87.23% 5.42% -48.80% -
  Horiz. % 79.62% 125.17% 88.04% 101.05% 53.97% 51.20% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.5800 1.5300 1.4000 1.3300 1.2500 1.2166 1.1606 5.27%
  YoY % 3.27% 9.29% 5.26% 6.40% 2.75% 4.83% -
  Horiz. % 136.14% 131.83% 120.63% 114.60% 107.70% 104.83% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 2.0700 1.6200 1.4000 0.9100 0.8200 0.8200 0.8300 -
P/RPS 2.88 2.16 1.49 0.84 0.84 1.13 0.90 21.37%
  YoY % 33.33% 44.97% 77.38% 0.00% -25.66% 25.56% -
  Horiz. % 320.00% 240.00% 165.56% 93.33% 93.33% 125.56% 100.00%
P/EPS 24.92 12.38 15.25 8.62 14.51 15.30 7.95 20.95%
  YoY % 101.29% -18.82% 76.91% -40.59% -5.16% 92.45% -
  Horiz. % 313.46% 155.72% 191.82% 108.43% 182.52% 192.45% 100.00%
EY 4.01 8.08 6.56 11.60 6.89 6.54 12.58 -17.34%
  YoY % -50.37% 23.17% -43.45% 68.36% 5.35% -48.01% -
  Horiz. % 31.88% 64.23% 52.15% 92.21% 54.77% 51.99% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.31 1.06 1.00 0.68 0.66 0.67 0.72 10.48%
  YoY % 23.58% 6.00% 47.06% 3.03% -1.49% -6.94% -
  Horiz. % 181.94% 147.22% 138.89% 94.44% 91.67% 93.06% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 17/11/16 19/11/15 20/11/14 19/11/13 22/11/12 16/11/11 26/11/10 -
Price 2.0400 1.7000 1.2500 1.0300 0.8500 0.8200 0.9500 -
P/RPS 2.84 2.27 1.33 0.95 0.87 1.13 1.03 18.40%
  YoY % 25.11% 70.68% 40.00% 9.20% -23.01% 9.71% -
  Horiz. % 275.73% 220.39% 129.13% 92.23% 84.47% 109.71% 100.00%
P/EPS 24.56 12.99 13.62 9.75 15.04 15.30 9.10 17.98%
  YoY % 89.07% -4.63% 39.69% -35.17% -1.70% 68.13% -
  Horiz. % 269.89% 142.75% 149.67% 107.14% 165.27% 168.13% 100.00%
EY 4.07 7.70 7.34 10.25 6.65 6.54 10.99 -15.25%
  YoY % -47.14% 4.90% -28.39% 54.14% 1.68% -40.49% -
  Horiz. % 37.03% 70.06% 66.79% 93.27% 60.51% 59.51% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.29 1.11 0.89 0.77 0.68 0.67 0.82 7.84%
  YoY % 16.22% 24.72% 15.58% 13.24% 1.49% -18.29% -
  Horiz. % 157.32% 135.37% 108.54% 93.90% 82.93% 81.71% 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.
 


 

208  533  496  1052 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MYEG 1.17-0.13 
 ARMADA 0.375-0.025 
 ALAM 0.13-0.01 
 SAPNRG 0.23-0.005 
 XOX 0.055+0.005 
 MTOUCHE 0.165-0.01 
 IRIS 0.1450.00 
 AIRASIA 1.12-0.04 
 PWRWELL 0.355-0.02 
 GAMUDA 3.61-0.37 

TOP ARTICLES

1. WORST IS OVER FOR THIS COMPANY !!! RENEWED BUYING INTEREST EMERGES !! Bursa Master
2. TUN DR M STAYING ON AFTER APAC END NOV 2020 & BEYOND VERY GOOD FOR NFCP BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. THE BIGGEST LOSERS IN PH'S GAME OF THRONES ARE DAP AND AMANAH save malaysia!!!
4. Government Stimulus on 27 Feb : Complete List of Stocks to Watch ! The Pelham Blue Fund
5. MYEG and Other Related Stocks to Watch on 24th Feb 2020 Weekly GreenTrades watchlist
6. Dayang: Intelligent investors versus ignorant investors - Koon Yew Yin Koon Yew Yin's Blog
7. Dayang: My advice for the board of directors - Koon Yew Yin Koon Yew Yin's Blog
8. TOP 10 VALUABLE INVESTMENT SECRETS MY JOHOR SIFU TAUGHT ME(REPOSTING) (Calvin Tan Research) THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers