Highlights

[IMASPRO] YoY Quarter Result on 2015-09-30 [#1]

Stock [IMASPRO]: IMASPRO CORP BHD
Announcement Date 19-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 30-Sep-2015  [#1]
Profit Trend QoQ -     120.66%    YoY -     42.54%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 14,232 15,375 14,391 14,985 18,788 21,654 19,431 -5.06%
  YoY % -7.43% 6.84% -3.96% -20.24% -13.24% 11.44% -
  Horiz. % 73.24% 79.13% 74.06% 77.12% 96.69% 111.44% 100.00%
PBT 1,000 302 2,041 3,455 2,392 2,747 1,455 -6.06%
  YoY % 231.13% -85.20% -40.93% 44.44% -12.92% 88.80% -
  Horiz. % 68.73% 20.76% 140.27% 237.46% 164.40% 188.80% 100.00%
Tax -234 -98 -380 -838 -556 -635 -325 -5.33%
  YoY % -138.78% 74.21% 54.65% -50.72% 12.44% -95.38% -
  Horiz. % 72.00% 30.15% 116.92% 257.85% 171.08% 195.38% 100.00%
NP 766 204 1,661 2,617 1,836 2,112 1,130 -6.27%
  YoY % 275.49% -87.72% -36.53% 42.54% -13.07% 86.90% -
  Horiz. % 67.79% 18.05% 146.99% 231.59% 162.48% 186.90% 100.00%
NP to SH 766 204 1,661 2,617 1,836 2,112 1,130 -6.27%
  YoY % 275.49% -87.72% -36.53% 42.54% -13.07% 86.90% -
  Horiz. % 67.79% 18.05% 146.99% 231.59% 162.48% 186.90% 100.00%
Tax Rate 23.40 % 32.45 % 18.62 % 24.25 % 23.24 % 23.12 % 22.34 % 0.78%
  YoY % -27.89% 74.27% -23.22% 4.35% 0.52% 3.49% -
  Horiz. % 104.74% 145.26% 83.35% 108.55% 104.03% 103.49% 100.00%
Total Cost 13,466 15,171 12,730 12,368 16,952 19,542 18,301 -4.98%
  YoY % -11.24% 19.18% 2.93% -27.04% -13.25% 6.78% -
  Horiz. % 73.58% 82.90% 69.56% 67.58% 92.63% 106.78% 100.00%
Net Worth 131,999 129,600 126,400 122,399 111,999 106,400 100,000 4.73%
  YoY % 1.85% 2.53% 3.27% 9.29% 5.26% 6.40% -
  Horiz. % 132.00% 129.60% 126.40% 122.40% 112.00% 106.40% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 131,999 129,600 126,400 122,399 111,999 106,400 100,000 4.73%
  YoY % 1.85% 2.53% 3.27% 9.29% 5.26% 6.40% -
  Horiz. % 132.00% 129.60% 126.40% 122.40% 112.00% 106.40% 100.00%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 -
  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%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 5.38 % 1.33 % 11.54 % 17.46 % 9.77 % 9.75 % 5.82 % -1.30%
  YoY % 304.51% -88.47% -33.91% 78.71% 0.21% 67.53% -
  Horiz. % 92.44% 22.85% 198.28% 300.00% 167.87% 167.53% 100.00%
ROE 0.58 % 0.16 % 1.31 % 2.14 % 1.64 % 1.98 % 1.13 % -10.52%
  YoY % 262.50% -87.79% -38.79% 30.49% -17.17% 75.22% -
  Horiz. % 51.33% 14.16% 115.93% 189.38% 145.13% 175.22% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 17.79 19.22 17.99 18.73 23.49 27.07 24.29 -5.06%
  YoY % -7.44% 6.84% -3.95% -20.26% -13.22% 11.45% -
  Horiz. % 73.24% 79.13% 74.06% 77.11% 96.71% 111.45% 100.00%
EPS 0.96 0.26 2.08 3.27 2.30 2.64 1.41 -6.20%
  YoY % 269.23% -87.50% -36.39% 42.17% -12.88% 87.23% -
  Horiz. % 68.09% 18.44% 147.52% 231.91% 163.12% 187.23% 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 1.6500 1.6200 1.5800 1.5300 1.4000 1.3300 1.2500 4.73%
  YoY % 1.85% 2.53% 3.27% 9.29% 5.26% 6.40% -
  Horiz. % 132.00% 129.60% 126.40% 122.40% 112.00% 106.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 80,000
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 17.79 19.22 17.99 18.73 23.49 27.07 24.29 -5.06%
  YoY % -7.44% 6.84% -3.95% -20.26% -13.22% 11.45% -
  Horiz. % 73.24% 79.13% 74.06% 77.11% 96.71% 111.45% 100.00%
EPS 0.96 0.26 2.08 3.27 2.30 2.64 1.41 -6.20%
  YoY % 269.23% -87.50% -36.39% 42.17% -12.88% 87.23% -
  Horiz. % 68.09% 18.44% 147.52% 231.91% 163.12% 187.23% 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 1.6500 1.6200 1.5800 1.5300 1.4000 1.3300 1.2500 4.73%
  YoY % 1.85% 2.53% 3.27% 9.29% 5.26% 6.40% -
  Horiz. % 132.00% 129.60% 126.40% 122.40% 112.00% 106.40% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 2.1000 1.8300 2.0700 1.6200 1.4000 0.9100 0.8200 -
P/RPS 11.80 9.52 11.51 8.65 5.96 3.36 3.38 23.16%
  YoY % 23.95% -17.29% 33.06% 45.13% 77.38% -0.59% -
  Horiz. % 349.11% 281.66% 340.53% 255.92% 176.33% 99.41% 100.00%
P/EPS 219.32 717.65 99.70 49.52 61.00 34.47 58.05 24.79%
  YoY % -69.44% 619.81% 101.33% -18.82% 76.97% -40.62% -
  Horiz. % 377.81% 1,236.26% 171.75% 85.31% 105.08% 59.38% 100.00%
EY 0.46 0.14 1.00 2.02 1.64 2.90 1.72 -19.72%
  YoY % 228.57% -86.00% -50.50% 23.17% -43.45% 68.60% -
  Horiz. % 26.74% 8.14% 58.14% 117.44% 95.35% 168.60% 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 1.27 1.13 1.31 1.06 1.00 0.68 0.66 11.52%
  YoY % 12.39% -13.74% 23.58% 6.00% 47.06% 3.03% -
  Horiz. % 192.42% 171.21% 198.48% 160.61% 151.52% 103.03% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 22/11/18 22/11/17 17/11/16 19/11/15 20/11/14 19/11/13 22/11/12 -
Price 2.1700 1.8100 2.0400 1.7000 1.2500 1.0300 0.8500 -
P/RPS 12.20 9.42 11.34 9.08 5.32 3.81 3.50 23.12%
  YoY % 29.51% -16.93% 24.89% 70.68% 39.63% 8.86% -
  Horiz. % 348.57% 269.14% 324.00% 259.43% 152.00% 108.86% 100.00%
P/EPS 226.63 709.80 98.25 51.97 54.47 39.02 60.18 24.72%
  YoY % -68.07% 622.44% 89.05% -4.59% 39.60% -35.16% -
  Horiz. % 376.59% 1,179.46% 163.26% 86.36% 90.51% 64.84% 100.00%
EY 0.44 0.14 1.02 1.92 1.84 2.56 1.66 -19.84%
  YoY % 214.29% -86.27% -46.88% 4.35% -28.12% 54.22% -
  Horiz. % 26.51% 8.43% 61.45% 115.66% 110.84% 154.22% 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 1.32 1.12 1.29 1.11 0.89 0.77 0.68 11.68%
  YoY % 17.86% -13.18% 16.22% 24.72% 15.58% 13.24% -
  Horiz. % 194.12% 164.71% 189.71% 163.24% 130.88% 113.24% 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.
 


 

339  415  512  721 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.09-0.01 
 YONGTAI 0.155+0.02 
 HSI-C7K 0.31-0.20 
 SUPERMX 1.45+0.14 
 RSAWIT 0.355+0.035 
 HSI-H8K 0.19+0.08 
 XDL 0.160.00 
 THHEAVY 0.135+0.015 
 MTOUCHE 0.16+0.02 
 KNM 0.335+0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers