Highlights

[IMASPRO] YoY Quarter Result on 2014-09-30 [#1]

Stock [IMASPRO]: IMASPRO CORP BHD
Announcement Date 20-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 30-Sep-2014  [#1]
Profit Trend QoQ -     51.74%    YoY -     -13.07%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 15,375 14,391 14,985 18,788 21,654 19,431 14,460 1.03%
  YoY % 6.84% -3.96% -20.24% -13.24% 11.44% 34.38% -
  Horiz. % 106.33% 99.52% 103.63% 129.93% 149.75% 134.38% 100.00%
PBT 302 2,041 3,455 2,392 2,747 1,455 1,384 -22.39%
  YoY % -85.20% -40.93% 44.44% -12.92% 88.80% 5.13% -
  Horiz. % 21.82% 147.47% 249.64% 172.83% 198.48% 105.13% 100.00%
Tax -98 -380 -838 -556 -635 -325 -315 -17.67%
  YoY % 74.21% 54.65% -50.72% 12.44% -95.38% -3.17% -
  Horiz. % 31.11% 120.63% 266.03% 176.51% 201.59% 103.17% 100.00%
NP 204 1,661 2,617 1,836 2,112 1,130 1,069 -24.10%
  YoY % -87.72% -36.53% 42.54% -13.07% 86.90% 5.71% -
  Horiz. % 19.08% 155.38% 244.81% 171.75% 197.57% 105.71% 100.00%
NP to SH 204 1,661 2,617 1,836 2,112 1,130 1,069 -24.10%
  YoY % -87.72% -36.53% 42.54% -13.07% 86.90% 5.71% -
  Horiz. % 19.08% 155.38% 244.81% 171.75% 197.57% 105.71% 100.00%
Tax Rate 32.45 % 18.62 % 24.25 % 23.24 % 23.12 % 22.34 % 22.76 % 6.08%
  YoY % 74.27% -23.22% 4.35% 0.52% 3.49% -1.85% -
  Horiz. % 142.57% 81.81% 106.55% 102.11% 101.58% 98.15% 100.00%
Total Cost 15,171 12,730 12,368 16,952 19,542 18,301 13,391 2.10%
  YoY % 19.18% 2.93% -27.04% -13.25% 6.78% 36.67% -
  Horiz. % 113.29% 95.06% 92.36% 126.59% 145.93% 136.67% 100.00%
Net Worth 129,600 126,400 122,399 111,999 106,400 100,000 97,326 4.88%
  YoY % 2.53% 3.27% 9.29% 5.26% 6.40% 2.75% -
  Horiz. % 133.16% 129.87% 125.76% 115.08% 109.32% 102.75% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 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
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 129,600 126,400 122,399 111,999 106,400 100,000 97,326 4.88%
  YoY % 2.53% 3.27% 9.29% 5.26% 6.40% 2.75% -
  Horiz. % 133.16% 129.87% 125.76% 115.08% 109.32% 102.75% 100.00%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 79,776 0.05%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.28% -
  Horiz. % 100.28% 100.28% 100.28% 100.28% 100.28% 100.28% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 1.33 % 11.54 % 17.46 % 9.77 % 9.75 % 5.82 % 7.39 % -24.84%
  YoY % -88.47% -33.91% 78.71% 0.21% 67.53% -21.24% -
  Horiz. % 18.00% 156.16% 236.27% 132.21% 131.94% 78.76% 100.00%
ROE 0.16 % 1.31 % 2.14 % 1.64 % 1.98 % 1.13 % 1.10 % -27.46%
  YoY % -87.79% -38.79% 30.49% -17.17% 75.22% 2.73% -
  Horiz. % 14.55% 119.09% 194.55% 149.09% 180.00% 102.73% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 19.22 17.99 18.73 23.49 27.07 24.29 18.13 0.98%
  YoY % 6.84% -3.95% -20.26% -13.22% 11.45% 33.98% -
  Horiz. % 106.01% 99.23% 103.31% 129.56% 149.31% 133.98% 100.00%
EPS 0.26 2.08 3.27 2.30 2.64 1.41 1.34 -23.89%
  YoY % -87.50% -36.39% 42.17% -12.88% 87.23% 5.22% -
  Horiz. % 19.40% 155.22% 244.03% 171.64% 197.01% 105.22% 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 1.6200 1.5800 1.5300 1.4000 1.3300 1.2500 1.2200 4.84%
  YoY % 2.53% 3.27% 9.29% 5.26% 6.40% 2.46% -
  Horiz. % 132.79% 129.51% 125.41% 114.75% 109.02% 102.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 80,000
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 19.22 17.99 18.73 23.49 27.07 24.29 18.08 1.02%
  YoY % 6.84% -3.95% -20.26% -13.22% 11.45% 34.35% -
  Horiz. % 106.31% 99.50% 103.60% 129.92% 149.72% 134.35% 100.00%
EPS 0.26 2.08 3.27 2.30 2.64 1.41 1.34 -23.89%
  YoY % -87.50% -36.39% 42.17% -12.88% 87.23% 5.22% -
  Horiz. % 19.40% 155.22% 244.03% 171.64% 197.01% 105.22% 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 1.6200 1.5800 1.5300 1.4000 1.3300 1.2500 1.2166 4.88%
  YoY % 2.53% 3.27% 9.29% 5.26% 6.40% 2.75% -
  Horiz. % 133.16% 129.87% 125.76% 115.07% 109.32% 102.75% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.8300 2.0700 1.6200 1.4000 0.9100 0.8200 0.8200 -
P/RPS 9.52 11.51 8.65 5.96 3.36 3.38 4.52 13.21%
  YoY % -17.29% 33.06% 45.13% 77.38% -0.59% -25.22% -
  Horiz. % 210.62% 254.65% 191.37% 131.86% 74.34% 74.78% 100.00%
P/EPS 717.65 99.70 49.52 61.00 34.47 58.05 61.19 50.68%
  YoY % 619.81% 101.33% -18.82% 76.97% -40.62% -5.13% -
  Horiz. % 1,172.82% 162.94% 80.93% 99.69% 56.33% 94.87% 100.00%
EY 0.14 1.00 2.02 1.64 2.90 1.72 1.63 -33.55%
  YoY % -86.00% -50.50% 23.17% -43.45% 68.60% 5.52% -
  Horiz. % 8.59% 61.35% 123.93% 100.61% 177.91% 105.52% 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 1.13 1.31 1.06 1.00 0.68 0.66 0.67 9.09%
  YoY % -13.74% 23.58% 6.00% 47.06% 3.03% -1.49% -
  Horiz. % 168.66% 195.52% 158.21% 149.25% 101.49% 98.51% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 22/11/17 17/11/16 19/11/15 20/11/14 19/11/13 22/11/12 16/11/11 -
Price 1.8100 2.0400 1.7000 1.2500 1.0300 0.8500 0.8200 -
P/RPS 9.42 11.34 9.08 5.32 3.81 3.50 4.52 13.01%
  YoY % -16.93% 24.89% 70.68% 39.63% 8.86% -22.57% -
  Horiz. % 208.41% 250.88% 200.88% 117.70% 84.29% 77.43% 100.00%
P/EPS 709.80 98.25 51.97 54.47 39.02 60.18 61.19 50.40%
  YoY % 622.44% 89.05% -4.59% 39.60% -35.16% -1.65% -
  Horiz. % 1,159.99% 160.57% 84.93% 89.02% 63.77% 98.35% 100.00%
EY 0.14 1.02 1.92 1.84 2.56 1.66 1.63 -33.55%
  YoY % -86.27% -46.88% 4.35% -28.12% 54.22% 1.84% -
  Horiz. % 8.59% 62.58% 117.79% 112.88% 157.06% 101.84% 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 1.12 1.29 1.11 0.89 0.77 0.68 0.67 8.93%
  YoY % -13.18% 16.22% 24.72% 15.58% 13.24% 1.49% -
  Horiz. % 167.16% 192.54% 165.67% 132.84% 114.93% 101.49% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

396  550  558  646 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.0350.00 
 LUSTER 0.2250.00 
 MAHSING 1.18-0.06 
 KTB 0.155+0.04 
 LUSTER-WA 0.125-0.005 
 XOX 0.12-0.005 
 AT 0.09-0.01 
 MLAB 0.0350.00 
 DNEX 0.235+0.045 
 DNEX-WD 0.05+0.015 

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!

TOP ARTICLES

1. DON'T FORGET TO WATCH THIS EXPLOSYF COUNTER CLOSELY !!! Bursa Master
2. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. SUPERMAX - BEYOND GLOVES !!! freetospeak
5. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
6. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
7. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
8. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS