Highlights

[IMASPRO] YoY Quarter Result on 2011-06-30 [#4]

Stock [IMASPRO]: IMASPRO CORP BHD
Announcement Date 25-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 30-Jun-2011  [#4]
Profit Trend QoQ -     35.42%    YoY -     -4.30%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 26,171 26,932 23,713 21,053 17,418 15,476 43,131 -7.99%
  YoY % -2.83% 13.57% 12.63% 20.87% 12.55% -64.12% -
  Horiz. % 60.68% 62.44% 54.98% 48.81% 40.38% 35.88% 100.00%
PBT 1,140 2,274 2,260 2,666 2,651 3,041 4,978 -21.77%
  YoY % -49.87% 0.62% -15.23% 0.57% -12.82% -38.91% -
  Horiz. % 22.90% 45.68% 45.40% 53.56% 53.25% 61.09% 100.00%
Tax 70 -323 -521 -594 -486 -741 -1,225 -
  YoY % 121.67% 38.00% 12.29% -22.22% 34.41% 39.51% -
  Horiz. % -5.71% 26.37% 42.53% 48.49% 39.67% 60.49% 100.00%
NP 1,210 1,951 1,739 2,072 2,165 2,300 3,753 -17.19%
  YoY % -37.98% 12.19% -16.07% -4.30% -5.87% -38.72% -
  Horiz. % 32.24% 51.99% 46.34% 55.21% 57.69% 61.28% 100.00%
NP to SH 1,210 1,951 1,739 2,072 2,165 2,300 3,753 -17.19%
  YoY % -37.98% 12.19% -16.07% -4.30% -5.87% -38.72% -
  Horiz. % 32.24% 51.99% 46.34% 55.21% 57.69% 61.28% 100.00%
Tax Rate -6.14 % 14.20 % 23.05 % 22.28 % 18.33 % 24.37 % 24.61 % -
  YoY % -143.24% -38.39% 3.46% 21.55% -24.78% -0.98% -
  Horiz. % -24.95% 57.70% 93.66% 90.53% 74.48% 99.02% 100.00%
Total Cost 24,961 24,981 21,974 18,981 15,253 13,176 39,378 -7.31%
  YoY % -0.08% 13.68% 15.77% 24.44% 15.76% -66.54% -
  Horiz. % 63.39% 63.44% 55.80% 48.20% 38.73% 33.46% 100.00%
Net Worth 110,399 103,999 99,200 96,000 91,073 86,249 82,421 4.99%
  YoY % 6.15% 4.84% 3.33% 5.41% 5.59% 4.64% -
  Horiz. % 133.94% 126.18% 120.36% 116.47% 110.50% 104.64% 100.00%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 2,800 2,800 2,800 2,800 2,796 2,795 - -
  YoY % 0.00% 0.00% 0.00% 0.14% 0.04% 0.00% -
  Horiz. % 100.17% 100.17% 100.17% 100.17% 100.04% 100.00% -
Div Payout % 231.40 % 143.52 % 161.01 % 135.14 % 129.15 % 121.53 % - % -
  YoY % 61.23% -10.86% 19.14% 4.64% 6.27% 0.00% -
  Horiz. % 190.41% 118.09% 132.49% 111.20% 106.27% 100.00% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 110,399 103,999 99,200 96,000 91,073 86,249 82,421 4.99%
  YoY % 6.15% 4.84% 3.33% 5.41% 5.59% 4.64% -
  Horiz. % 133.94% 126.18% 120.36% 116.47% 110.50% 104.64% 100.00%
NOSH 80,000 80,000 80,000 80,000 79,889 79,861 80,021 -0.00%
  YoY % 0.00% 0.00% -0.00% 0.14% 0.04% -0.20% -
  Horiz. % 99.97% 99.97% 99.97% 99.97% 99.84% 99.80% 100.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 4.62 % 7.24 % 7.33 % 9.84 % 12.43 % 14.86 % 8.70 % -10.01%
  YoY % -36.19% -1.23% -25.51% -20.84% -16.35% 70.80% -
  Horiz. % 53.10% 83.22% 84.25% 113.10% 142.87% 170.80% 100.00%
ROE 1.10 % 1.88 % 1.75 % 2.16 % 2.38 % 2.67 % 4.55 % -21.06%
  YoY % -41.49% 7.43% -18.98% -9.24% -10.86% -41.32% -
  Horiz. % 24.18% 41.32% 38.46% 47.47% 52.31% 58.68% 100.00%
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 32.71 33.67 29.64 26.32 21.80 19.38 53.90 -7.98%
  YoY % -2.85% 13.60% 12.61% 20.73% 12.49% -64.04% -
  Horiz. % 60.69% 62.47% 54.99% 48.83% 40.45% 35.96% 100.00%
EPS 1.51 2.44 2.17 2.59 2.71 2.88 4.69 -17.20%
  YoY % -38.11% 12.44% -16.22% -4.43% -5.90% -38.59% -
  Horiz. % 32.20% 52.03% 46.27% 55.22% 57.78% 61.41% 100.00%
DPS 3.50 3.50 3.50 3.50 3.50 3.50 0.00 -
  YoY % 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% -
NAPS 1.3800 1.3000 1.2400 1.2000 1.1400 1.0800 1.0300 4.99%
  YoY % 6.15% 4.84% 3.33% 5.26% 5.56% 4.85% -
  Horiz. % 133.98% 126.21% 120.39% 116.50% 110.68% 104.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 80,000
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 32.71 33.67 29.64 26.32 21.77 19.35 53.91 -7.99%
  YoY % -2.85% 13.60% 12.61% 20.90% 12.51% -64.11% -
  Horiz. % 60.68% 62.46% 54.98% 48.82% 40.38% 35.89% 100.00%
EPS 1.51 2.44 2.17 2.59 2.71 2.88 4.69 -17.20%
  YoY % -38.11% 12.44% -16.22% -4.43% -5.90% -38.59% -
  Horiz. % 32.20% 52.03% 46.27% 55.22% 57.78% 61.41% 100.00%
DPS 3.50 3.50 3.50 3.50 3.50 3.49 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.29% 0.00% -
  Horiz. % 100.29% 100.29% 100.29% 100.29% 100.29% 100.00% -
NAPS 1.3800 1.3000 1.2400 1.2000 1.1384 1.0781 1.0303 4.99%
  YoY % 6.15% 4.84% 3.33% 5.41% 5.59% 4.64% -
  Horiz. % 133.94% 126.18% 120.35% 116.47% 110.49% 104.64% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 1.2200 0.9000 0.8300 0.9250 0.8500 0.8500 1.4800 -
P/RPS 3.73 2.67 2.80 3.51 3.90 4.39 2.75 5.21%
  YoY % 39.70% -4.64% -20.23% -10.00% -11.16% 59.64% -
  Horiz. % 135.64% 97.09% 101.82% 127.64% 141.82% 159.64% 100.00%
P/EPS 80.66 36.90 38.18 35.71 31.37 29.51 31.56 16.92%
  YoY % 118.59% -3.35% 6.92% 13.83% 6.30% -6.50% -
  Horiz. % 255.58% 116.92% 120.98% 113.15% 99.40% 93.50% 100.00%
EY 1.24 2.71 2.62 2.80 3.19 3.39 3.17 -14.48%
  YoY % -54.24% 3.44% -6.43% -12.23% -5.90% 6.94% -
  Horiz. % 39.12% 85.49% 82.65% 88.33% 100.63% 106.94% 100.00%
DY 2.87 3.89 4.22 3.78 4.12 4.12 0.00 -
  YoY % -26.22% -7.82% 11.64% -8.25% 0.00% 0.00% -
  Horiz. % 69.66% 94.42% 102.43% 91.75% 100.00% 100.00% -
P/NAPS 0.88 0.69 0.67 0.77 0.75 0.79 1.44 -7.88%
  YoY % 27.54% 2.99% -12.99% 2.67% -5.06% -45.14% -
  Horiz. % 61.11% 47.92% 46.53% 53.47% 52.08% 54.86% 100.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 27/08/14 27/08/13 29/08/12 25/08/11 26/08/10 26/08/09 28/08/08 -
Price 1.2500 0.9150 0.8300 0.8400 0.8400 0.8100 1.4400 -
P/RPS 3.82 2.72 2.80 3.19 3.85 4.18 2.67 6.15%
  YoY % 40.44% -2.86% -12.23% -17.14% -7.89% 56.55% -
  Horiz. % 143.07% 101.87% 104.87% 119.48% 144.19% 156.55% 100.00%
P/EPS 82.64 37.52 38.18 32.43 31.00 28.12 30.70 17.93%
  YoY % 120.26% -1.73% 17.73% 4.61% 10.24% -8.40% -
  Horiz. % 269.19% 122.21% 124.36% 105.64% 100.98% 91.60% 100.00%
EY 1.21 2.67 2.62 3.08 3.23 3.56 3.26 -15.22%
  YoY % -54.68% 1.91% -14.94% -4.64% -9.27% 9.20% -
  Horiz. % 37.12% 81.90% 80.37% 94.48% 99.08% 109.20% 100.00%
DY 2.80 3.83 4.22 4.17 4.17 4.32 0.00 -
  YoY % -26.89% -9.24% 1.20% 0.00% -3.47% 0.00% -
  Horiz. % 64.81% 88.66% 97.69% 96.53% 96.53% 100.00% -
P/NAPS 0.91 0.70 0.67 0.70 0.74 0.75 1.40 -6.92%
  YoY % 30.00% 4.48% -4.29% -5.41% -1.33% -46.43% -
  Horiz. % 65.00% 50.00% 47.86% 50.00% 52.86% 53.57% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers