Highlights

[IMASPRO] YoY Quarter Result on 2013-06-30 [#4]

Stock [IMASPRO]: IMASPRO CORP BHD
Announcement Date 27-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 30-Jun-2013  [#4]
Profit Trend QoQ -     -33.80%    YoY -     12.19%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 14,580 23,121 26,171 26,932 23,713 21,053 17,418 -2.92%
  YoY % -36.94% -11.65% -2.83% 13.57% 12.63% 20.87% -
  Horiz. % 83.71% 132.74% 150.25% 154.62% 136.14% 120.87% 100.00%
PBT 2,295 1,643 1,140 2,274 2,260 2,666 2,651 -2.37%
  YoY % 39.68% 44.12% -49.87% 0.62% -15.23% 0.57% -
  Horiz. % 86.57% 61.98% 43.00% 85.78% 85.25% 100.57% 100.00%
Tax -34 -457 70 -323 -521 -594 -486 -35.78%
  YoY % 92.56% -752.86% 121.67% 38.00% 12.29% -22.22% -
  Horiz. % 7.00% 94.03% -14.40% 66.46% 107.20% 122.22% 100.00%
NP 2,261 1,186 1,210 1,951 1,739 2,072 2,165 0.73%
  YoY % 90.64% -1.98% -37.98% 12.19% -16.07% -4.30% -
  Horiz. % 104.43% 54.78% 55.89% 90.12% 80.32% 95.70% 100.00%
NP to SH 2,261 1,186 1,210 1,951 1,739 2,072 2,165 0.73%
  YoY % 90.64% -1.98% -37.98% 12.19% -16.07% -4.30% -
  Horiz. % 104.43% 54.78% 55.89% 90.12% 80.32% 95.70% 100.00%
Tax Rate 1.48 % 27.81 % -6.14 % 14.20 % 23.05 % 22.28 % 18.33 % -34.23%
  YoY % -94.68% 552.93% -143.24% -38.39% 3.46% 21.55% -
  Horiz. % 8.07% 151.72% -33.50% 77.47% 125.75% 121.55% 100.00%
Total Cost 12,319 21,935 24,961 24,981 21,974 18,981 15,253 -3.49%
  YoY % -43.84% -12.12% -0.08% 13.68% 15.77% 24.44% -
  Horiz. % 80.76% 143.81% 163.65% 163.78% 144.06% 124.44% 100.00%
Net Worth 125,600 119,200 110,399 103,999 99,200 96,000 91,073 5.50%
  YoY % 5.37% 7.97% 6.15% 4.84% 3.33% 5.41% -
  Horiz. % 137.91% 130.88% 121.22% 114.19% 108.92% 105.41% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 2,800 2,800 2,800 2,800 2,800 2,800 2,796 0.02%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.14% -
  Horiz. % 100.14% 100.14% 100.14% 100.14% 100.14% 100.14% 100.00%
Div Payout % 123.84 % 236.09 % 231.40 % 143.52 % 161.01 % 135.14 % 129.15 % -0.70%
  YoY % -47.55% 2.03% 61.23% -10.86% 19.14% 4.64% -
  Horiz. % 95.89% 182.80% 179.17% 111.13% 124.67% 104.64% 100.00%
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 125,600 119,200 110,399 103,999 99,200 96,000 91,073 5.50%
  YoY % 5.37% 7.97% 6.15% 4.84% 3.33% 5.41% -
  Horiz. % 137.91% 130.88% 121.22% 114.19% 108.92% 105.41% 100.00%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 79,889 0.02%
  YoY % 0.00% 0.00% 0.00% 0.00% -0.00% 0.14% -
  Horiz. % 100.14% 100.14% 100.14% 100.14% 100.14% 100.14% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 15.51 % 5.13 % 4.62 % 7.24 % 7.33 % 9.84 % 12.43 % 3.75%
  YoY % 202.34% 11.04% -36.19% -1.23% -25.51% -20.84% -
  Horiz. % 124.78% 41.27% 37.17% 58.25% 58.97% 79.16% 100.00%
ROE 1.80 % 0.99 % 1.10 % 1.88 % 1.75 % 2.16 % 2.38 % -4.54%
  YoY % 81.82% -10.00% -41.49% 7.43% -18.98% -9.24% -
  Horiz. % 75.63% 41.60% 46.22% 78.99% 73.53% 90.76% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 18.23 28.90 32.71 33.67 29.64 26.32 21.80 -2.93%
  YoY % -36.92% -11.65% -2.85% 13.60% 12.61% 20.73% -
  Horiz. % 83.62% 132.57% 150.05% 154.45% 135.96% 120.73% 100.00%
EPS 2.83 1.48 1.51 2.44 2.17 2.59 2.71 0.72%
  YoY % 91.22% -1.99% -38.11% 12.44% -16.22% -4.43% -
  Horiz. % 104.43% 54.61% 55.72% 90.04% 80.07% 95.57% 100.00%
DPS 3.50 3.50 3.50 3.50 3.50 3.50 3.50 -
  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% 100.00%
NAPS 1.5700 1.4900 1.3800 1.3000 1.2400 1.2000 1.1400 5.47%
  YoY % 5.37% 7.97% 6.15% 4.84% 3.33% 5.26% -
  Horiz. % 137.72% 130.70% 121.05% 114.04% 108.77% 105.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 80,000
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 18.23 28.90 32.71 33.67 29.64 26.32 21.77 -2.91%
  YoY % -36.92% -11.65% -2.85% 13.60% 12.61% 20.90% -
  Horiz. % 83.74% 132.75% 150.25% 154.66% 136.15% 120.90% 100.00%
EPS 2.83 1.48 1.51 2.44 2.17 2.59 2.71 0.72%
  YoY % 91.22% -1.99% -38.11% 12.44% -16.22% -4.43% -
  Horiz. % 104.43% 54.61% 55.72% 90.04% 80.07% 95.57% 100.00%
DPS 3.50 3.50 3.50 3.50 3.50 3.50 3.50 -
  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% 100.00%
NAPS 1.5700 1.4900 1.3800 1.3000 1.2400 1.2000 1.1384 5.50%
  YoY % 5.37% 7.97% 6.15% 4.84% 3.33% 5.41% -
  Horiz. % 137.91% 130.89% 121.22% 114.20% 108.92% 105.41% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 2.1700 1.4300 1.2200 0.9000 0.8300 0.9250 0.8500 -
P/RPS 11.91 4.95 3.73 2.67 2.80 3.51 3.90 20.43%
  YoY % 140.61% 32.71% 39.70% -4.64% -20.23% -10.00% -
  Horiz. % 305.38% 126.92% 95.64% 68.46% 71.79% 90.00% 100.00%
P/EPS 76.78 96.46 80.66 36.90 38.18 35.71 31.37 16.07%
  YoY % -20.40% 19.59% 118.59% -3.35% 6.92% 13.83% -
  Horiz. % 244.76% 307.49% 257.12% 117.63% 121.71% 113.83% 100.00%
EY 1.30 1.04 1.24 2.71 2.62 2.80 3.19 -13.88%
  YoY % 25.00% -16.13% -54.24% 3.44% -6.43% -12.23% -
  Horiz. % 40.75% 32.60% 38.87% 84.95% 82.13% 87.77% 100.00%
DY 1.61 2.45 2.87 3.89 4.22 3.78 4.12 -14.48%
  YoY % -34.29% -14.63% -26.22% -7.82% 11.64% -8.25% -
  Horiz. % 39.08% 59.47% 69.66% 94.42% 102.43% 91.75% 100.00%
P/NAPS 1.38 0.96 0.88 0.69 0.67 0.77 0.75 10.69%
  YoY % 43.75% 9.09% 27.54% 2.99% -12.99% 2.67% -
  Horiz. % 184.00% 128.00% 117.33% 92.00% 89.33% 102.67% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/08/16 25/08/15 27/08/14 27/08/13 29/08/12 25/08/11 26/08/10 -
Price 2.0700 1.5000 1.2500 0.9150 0.8300 0.8400 0.8400 -
P/RPS 11.36 5.19 3.82 2.72 2.80 3.19 3.85 19.74%
  YoY % 118.88% 35.86% 40.44% -2.86% -12.23% -17.14% -
  Horiz. % 295.06% 134.81% 99.22% 70.65% 72.73% 82.86% 100.00%
P/EPS 73.24 101.18 82.64 37.52 38.18 32.43 31.00 15.39%
  YoY % -27.61% 22.43% 120.26% -1.73% 17.73% 4.61% -
  Horiz. % 236.26% 326.39% 266.58% 121.03% 123.16% 104.61% 100.00%
EY 1.37 0.99 1.21 2.67 2.62 3.08 3.23 -13.31%
  YoY % 38.38% -18.18% -54.68% 1.91% -14.94% -4.64% -
  Horiz. % 42.41% 30.65% 37.46% 82.66% 81.11% 95.36% 100.00%
DY 1.69 2.33 2.80 3.83 4.22 4.17 4.17 -13.96%
  YoY % -27.47% -16.79% -26.89% -9.24% 1.20% 0.00% -
  Horiz. % 40.53% 55.88% 67.15% 91.85% 101.20% 100.00% 100.00%
P/NAPS 1.32 1.01 0.91 0.70 0.67 0.70 0.74 10.12%
  YoY % 30.69% 10.99% 30.00% 4.48% -4.29% -5.41% -
  Horiz. % 178.38% 136.49% 122.97% 94.59% 90.54% 94.59% 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.
 


 

431  309  530  716 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.285+0.03 
 VC 0.085-0.005 
 SUPERMX 1.54+0.09 
 ICON 0.415+0.295 
 XDL 0.165+0.005 
 HSI-H8K 0.135-0.055 
 OCR-PA 0.0250.00 
 MYEG 1.14+0.03 
 HSI-C7K 0.395+0.085 
 DGB 0.135-0.005 

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. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
4. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
5. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
6. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
7. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
8. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
Partners & Brokers