Highlights

[IMASPRO] YoY Quarter Result on 2012-09-30 [#1]

Stock [IMASPRO]: IMASPRO CORP BHD
Announcement Date 22-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 30-Sep-2012  [#1]
Profit Trend QoQ -     -35.02%    YoY -     5.71%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 14,985 18,788 21,654 19,431 14,460 18,412 15,261 -0.30%
  YoY % -20.24% -13.24% 11.44% 34.38% -21.46% 20.65% -
  Horiz. % 98.19% 123.11% 141.89% 127.32% 94.75% 120.65% 100.00%
PBT 3,455 2,392 2,747 1,455 1,384 2,617 2,966 2.57%
  YoY % 44.44% -12.92% 88.80% 5.13% -47.12% -11.77% -
  Horiz. % 116.49% 80.65% 92.62% 49.06% 46.66% 88.23% 100.00%
Tax -838 -556 -635 -325 -315 -528 -715 2.68%
  YoY % -50.72% 12.44% -95.38% -3.17% 40.34% 26.15% -
  Horiz. % 117.20% 77.76% 88.81% 45.45% 44.06% 73.85% 100.00%
NP 2,617 1,836 2,112 1,130 1,069 2,089 2,251 2.54%
  YoY % 42.54% -13.07% 86.90% 5.71% -48.83% -7.20% -
  Horiz. % 116.26% 81.56% 93.82% 50.20% 47.49% 92.80% 100.00%
NP to SH 2,617 1,836 2,112 1,130 1,069 2,089 2,251 2.54%
  YoY % 42.54% -13.07% 86.90% 5.71% -48.83% -7.20% -
  Horiz. % 116.26% 81.56% 93.82% 50.20% 47.49% 92.80% 100.00%
Tax Rate 24.25 % 23.24 % 23.12 % 22.34 % 22.76 % 20.18 % 24.11 % 0.10%
  YoY % 4.35% 0.52% 3.49% -1.85% 12.78% -16.30% -
  Horiz. % 100.58% 96.39% 95.89% 92.66% 94.40% 83.70% 100.00%
Total Cost 12,368 16,952 19,542 18,301 13,391 16,323 13,010 -0.84%
  YoY % -27.04% -13.25% 6.78% 36.67% -17.96% 25.47% -
  Horiz. % 95.07% 130.30% 150.21% 140.67% 102.93% 125.47% 100.00%
Net Worth 122,399 111,999 106,400 100,000 97,326 92,844 88,117 5.63%
  YoY % 9.29% 5.26% 6.40% 2.75% 4.83% 5.36% -
  Horiz. % 138.91% 127.10% 120.75% 113.48% 110.45% 105.36% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 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
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 122,399 111,999 106,400 100,000 97,326 92,844 88,117 5.63%
  YoY % 9.29% 5.26% 6.40% 2.75% 4.83% 5.36% -
  Horiz. % 138.91% 127.10% 120.75% 113.48% 110.45% 105.36% 100.00%
NOSH 80,000 80,000 80,000 80,000 79,776 80,038 80,106 -0.02%
  YoY % 0.00% 0.00% 0.00% 0.28% -0.33% -0.09% -
  Horiz. % 99.87% 99.87% 99.87% 99.87% 99.59% 99.91% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 17.46 % 9.77 % 9.75 % 5.82 % 7.39 % 11.35 % 14.75 % 2.85%
  YoY % 78.71% 0.21% 67.53% -21.24% -34.89% -23.05% -
  Horiz. % 118.37% 66.24% 66.10% 39.46% 50.10% 76.95% 100.00%
ROE 2.14 % 1.64 % 1.98 % 1.13 % 1.10 % 2.25 % 2.55 % -2.88%
  YoY % 30.49% -17.17% 75.22% 2.73% -51.11% -11.76% -
  Horiz. % 83.92% 64.31% 77.65% 44.31% 43.14% 88.24% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 18.73 23.49 27.07 24.29 18.13 23.00 19.05 -0.28%
  YoY % -20.26% -13.22% 11.45% 33.98% -21.17% 20.73% -
  Horiz. % 98.32% 123.31% 142.10% 127.51% 95.17% 120.73% 100.00%
EPS 3.27 2.30 2.64 1.41 1.34 2.61 2.81 2.56%
  YoY % 42.17% -12.88% 87.23% 5.22% -48.66% -7.12% -
  Horiz. % 116.37% 81.85% 93.95% 50.18% 47.69% 92.88% 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 1.5300 1.4000 1.3300 1.2500 1.2200 1.1600 1.1000 5.65%
  YoY % 9.29% 5.26% 6.40% 2.46% 5.17% 5.45% -
  Horiz. % 139.09% 127.27% 120.91% 113.64% 110.91% 105.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 80,000
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 18.73 23.49 27.07 24.29 18.08 23.02 19.08 -0.31%
  YoY % -20.26% -13.22% 11.45% 34.35% -21.46% 20.65% -
  Horiz. % 98.17% 123.11% 141.88% 127.31% 94.76% 120.65% 100.00%
EPS 3.27 2.30 2.64 1.41 1.34 2.61 2.81 2.56%
  YoY % 42.17% -12.88% 87.23% 5.22% -48.66% -7.12% -
  Horiz. % 116.37% 81.85% 93.95% 50.18% 47.69% 92.88% 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 1.5300 1.4000 1.3300 1.2500 1.2166 1.1606 1.1015 5.63%
  YoY % 9.29% 5.26% 6.40% 2.75% 4.83% 5.37% -
  Horiz. % 138.90% 127.10% 120.74% 113.48% 110.45% 105.37% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.6200 1.4000 0.9100 0.8200 0.8200 0.8300 0.8900 -
P/RPS 8.65 5.96 3.36 3.38 4.52 3.61 4.67 10.81%
  YoY % 45.13% 77.38% -0.59% -25.22% 25.21% -22.70% -
  Horiz. % 185.22% 127.62% 71.95% 72.38% 96.79% 77.30% 100.00%
P/EPS 49.52 61.00 34.47 58.05 61.19 31.80 31.67 7.73%
  YoY % -18.82% 76.97% -40.62% -5.13% 92.42% 0.41% -
  Horiz. % 156.36% 192.61% 108.84% 183.30% 193.21% 100.41% 100.00%
EY 2.02 1.64 2.90 1.72 1.63 3.14 3.16 -7.18%
  YoY % 23.17% -43.45% 68.60% 5.52% -48.09% -0.63% -
  Horiz. % 63.92% 51.90% 91.77% 54.43% 51.58% 99.37% 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 1.06 1.00 0.68 0.66 0.67 0.72 0.81 4.58%
  YoY % 6.00% 47.06% 3.03% -1.49% -6.94% -11.11% -
  Horiz. % 130.86% 123.46% 83.95% 81.48% 82.72% 88.89% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 19/11/15 20/11/14 19/11/13 22/11/12 16/11/11 26/11/10 23/11/09 -
Price 1.7000 1.2500 1.0300 0.8500 0.8200 0.9500 0.8600 -
P/RPS 9.08 5.32 3.81 3.50 4.52 4.13 4.51 12.36%
  YoY % 70.68% 39.63% 8.86% -22.57% 9.44% -8.43% -
  Horiz. % 201.33% 117.96% 84.48% 77.61% 100.22% 91.57% 100.00%
P/EPS 51.97 54.47 39.02 60.18 61.19 36.40 30.60 9.22%
  YoY % -4.59% 39.60% -35.16% -1.65% 68.10% 18.95% -
  Horiz. % 169.84% 178.01% 127.52% 196.67% 199.97% 118.95% 100.00%
EY 1.92 1.84 2.56 1.66 1.63 2.75 3.27 -8.49%
  YoY % 4.35% -28.12% 54.22% 1.84% -40.73% -15.90% -
  Horiz. % 58.72% 56.27% 78.29% 50.76% 49.85% 84.10% 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 1.11 0.89 0.77 0.68 0.67 0.82 0.78 6.05%
  YoY % 24.72% 15.58% 13.24% 1.49% -18.29% 5.13% -
  Horiz. % 142.31% 114.10% 98.72% 87.18% 85.90% 105.13% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS