Highlights

[IMASPRO] YoY Quarter Result on 2019-09-30 [#1]

Stock [IMASPRO]: IMASPRO CORP BHD
Announcement Date 20-Nov-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2020
Quarter 30-Sep-2019  [#1]
Profit Trend QoQ -     1,061.86%    YoY -     48.17%
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.
 


 

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