Highlights

[IMASPRO] YoY Quarter Result on 2016-09-30 [#1]

Stock [IMASPRO]: IMASPRO CORP BHD
Announcement Date 17-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 30-Sep-2016  [#1]
Profit Trend QoQ -     -26.54%    YoY -     -36.53%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 18,195 14,232 15,375 14,391 14,985 18,788 21,654 -2.86%
  YoY % 27.85% -7.43% 6.84% -3.96% -20.24% -13.24% -
  Horiz. % 84.03% 65.72% 71.00% 66.46% 69.20% 86.76% 100.00%
PBT 1,425 1,000 302 2,041 3,455 2,392 2,747 -10.36%
  YoY % 42.50% 231.13% -85.20% -40.93% 44.44% -12.92% -
  Horiz. % 51.87% 36.40% 10.99% 74.30% 125.77% 87.08% 100.00%
Tax -290 -234 -98 -380 -838 -556 -635 -12.24%
  YoY % -23.93% -138.78% 74.21% 54.65% -50.72% 12.44% -
  Horiz. % 45.67% 36.85% 15.43% 59.84% 131.97% 87.56% 100.00%
NP 1,135 766 204 1,661 2,617 1,836 2,112 -9.83%
  YoY % 48.17% 275.49% -87.72% -36.53% 42.54% -13.07% -
  Horiz. % 53.74% 36.27% 9.66% 78.65% 123.91% 86.93% 100.00%
NP to SH 1,135 766 204 1,661 2,617 1,836 2,112 -9.83%
  YoY % 48.17% 275.49% -87.72% -36.53% 42.54% -13.07% -
  Horiz. % 53.74% 36.27% 9.66% 78.65% 123.91% 86.93% 100.00%
Tax Rate 20.35 % 23.40 % 32.45 % 18.62 % 24.25 % 23.24 % 23.12 % -2.10%
  YoY % -13.03% -27.89% 74.27% -23.22% 4.35% 0.52% -
  Horiz. % 88.02% 101.21% 140.35% 80.54% 104.89% 100.52% 100.00%
Total Cost 17,060 13,466 15,171 12,730 12,368 16,952 19,542 -2.24%
  YoY % 26.69% -11.24% 19.18% 2.93% -27.04% -13.25% -
  Horiz. % 87.30% 68.91% 77.63% 65.14% 63.29% 86.75% 100.00%
Net Worth 129,600 131,999 129,600 126,400 122,399 111,999 106,400 3.34%
  YoY % -1.82% 1.85% 2.53% 3.27% 9.29% 5.26% -
  Horiz. % 121.80% 124.06% 121.80% 118.80% 115.04% 105.26% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 129,600 131,999 129,600 126,400 122,399 111,999 106,400 3.34%
  YoY % -1.82% 1.85% 2.53% 3.27% 9.29% 5.26% -
  Horiz. % 121.80% 124.06% 121.80% 118.80% 115.04% 105.26% 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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 6.24 % 5.38 % 1.33 % 11.54 % 17.46 % 9.77 % 9.75 % -7.17%
  YoY % 15.99% 304.51% -88.47% -33.91% 78.71% 0.21% -
  Horiz. % 64.00% 55.18% 13.64% 118.36% 179.08% 100.21% 100.00%
ROE 0.88 % 0.58 % 0.16 % 1.31 % 2.14 % 1.64 % 1.98 % -12.64%
  YoY % 51.72% 262.50% -87.79% -38.79% 30.49% -17.17% -
  Horiz. % 44.44% 29.29% 8.08% 66.16% 108.08% 82.83% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 22.74 17.79 19.22 17.99 18.73 23.49 27.07 -2.86%
  YoY % 27.82% -7.44% 6.84% -3.95% -20.26% -13.22% -
  Horiz. % 84.00% 65.72% 71.00% 66.46% 69.19% 86.78% 100.00%
EPS 1.42 0.96 0.26 2.08 3.27 2.30 2.64 -9.81%
  YoY % 47.92% 269.23% -87.50% -36.39% 42.17% -12.88% -
  Horiz. % 53.79% 36.36% 9.85% 78.79% 123.86% 87.12% 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 1.6500 1.6200 1.5800 1.5300 1.4000 1.3300 3.34%
  YoY % -1.82% 1.85% 2.53% 3.27% 9.29% 5.26% -
  Horiz. % 121.80% 124.06% 121.80% 118.80% 115.04% 105.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 80,000
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 22.74 17.79 19.22 17.99 18.73 23.49 27.07 -2.86%
  YoY % 27.82% -7.44% 6.84% -3.95% -20.26% -13.22% -
  Horiz. % 84.00% 65.72% 71.00% 66.46% 69.19% 86.78% 100.00%
EPS 1.42 0.96 0.26 2.08 3.27 2.30 2.64 -9.81%
  YoY % 47.92% 269.23% -87.50% -36.39% 42.17% -12.88% -
  Horiz. % 53.79% 36.36% 9.85% 78.79% 123.86% 87.12% 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 1.6500 1.6200 1.5800 1.5300 1.4000 1.3300 3.34%
  YoY % -1.82% 1.85% 2.53% 3.27% 9.29% 5.26% -
  Horiz. % 121.80% 124.06% 121.80% 118.80% 115.04% 105.26% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 2.2200 2.1000 1.8300 2.0700 1.6200 1.4000 0.9100 -
P/RPS 9.76 11.80 9.52 11.51 8.65 5.96 3.36 19.44%
  YoY % -17.29% 23.95% -17.29% 33.06% 45.13% 77.38% -
  Horiz. % 290.48% 351.19% 283.33% 342.56% 257.44% 177.38% 100.00%
P/EPS 156.48 219.32 717.65 99.70 49.52 61.00 34.47 28.66%
  YoY % -28.65% -69.44% 619.81% 101.33% -18.82% 76.97% -
  Horiz. % 453.96% 636.26% 2,081.96% 289.24% 143.66% 176.97% 100.00%
EY 0.64 0.46 0.14 1.00 2.02 1.64 2.90 -22.25%
  YoY % 39.13% 228.57% -86.00% -50.50% 23.17% -43.45% -
  Horiz. % 22.07% 15.86% 4.83% 34.48% 69.66% 56.55% 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 1.37 1.27 1.13 1.31 1.06 1.00 0.68 12.38%
  YoY % 7.87% 12.39% -13.74% 23.58% 6.00% 47.06% -
  Horiz. % 201.47% 186.76% 166.18% 192.65% 155.88% 147.06% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 20/11/19 22/11/18 22/11/17 17/11/16 19/11/15 20/11/14 19/11/13 -
Price 2.0800 2.1700 1.8100 2.0400 1.7000 1.2500 1.0300 -
P/RPS 9.15 12.20 9.42 11.34 9.08 5.32 3.81 15.71%
  YoY % -25.00% 29.51% -16.93% 24.89% 70.68% 39.63% -
  Horiz. % 240.16% 320.21% 247.24% 297.64% 238.32% 139.63% 100.00%
P/EPS 146.61 226.63 709.80 98.25 51.97 54.47 39.02 24.67%
  YoY % -35.31% -68.07% 622.44% 89.05% -4.59% 39.60% -
  Horiz. % 375.73% 580.80% 1,819.07% 251.79% 133.19% 139.60% 100.00%
EY 0.68 0.44 0.14 1.02 1.92 1.84 2.56 -19.82%
  YoY % 54.55% 214.29% -86.27% -46.88% 4.35% -28.12% -
  Horiz. % 26.56% 17.19% 5.47% 39.84% 75.00% 71.88% 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 1.28 1.32 1.12 1.29 1.11 0.89 0.77 8.84%
  YoY % -3.03% 17.86% -13.18% 16.22% 24.72% 15.58% -
  Horiz. % 166.23% 171.43% 145.45% 167.53% 144.16% 115.58% 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.
 


 

281  239  530  1225 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.28+0.03 
 VC 0.085-0.005 
 SUPERMX 1.55+0.10 
 XDL 0.165+0.005 
 HSI-H8K 0.15-0.04 
 MYEG 1.16+0.05 
 THHEAVY 0.1350.00 
 HSI-C7K 0.375+0.065 
 ICON 0.27+0.15 
 PERDANA 0.53+0.02 

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. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
3. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
4. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
5. Rais Yatim: New China visa rules for Malaysians will open floodgates to ‘hundreds of thousands’ save malaysia!!!
6. Response to "MNRB - Top 10 Dangers You Must Know About MNRB" An Davis's Blog
7. 千万不要抱股过新年?新年前套利才是王道? Qt_Trader
8. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
Partners & Brokers