Highlights

[IMASPRO] YoY Quarter Result on 2010-12-31 [#2]

Stock [IMASPRO]: IMASPRO CORP BHD
Announcement Date 28-Jan-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 31-Dec-2010  [#2]
Profit Trend QoQ -     15.22%    YoY -     8.03%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 27,970 20,775 16,298 23,814 21,874 25,076 33,630 -3.02%
  YoY % 34.63% 27.47% -31.56% 8.87% -12.77% -25.44% -
  Horiz. % 83.17% 61.78% 48.46% 70.81% 65.04% 74.56% 100.00%
PBT 3,392 1,882 1,293 3,058 2,781 1,467 5,691 -8.26%
  YoY % 80.23% 45.55% -57.72% 9.96% 89.57% -74.22% -
  Horiz. % 59.60% 33.07% 22.72% 53.73% 48.87% 25.78% 100.00%
Tax -749 -407 -287 -651 -553 -165 -1,335 -9.18%
  YoY % -84.03% -41.81% 55.91% -17.72% -235.15% 87.64% -
  Horiz. % 56.10% 30.49% 21.50% 48.76% 41.42% 12.36% 100.00%
NP 2,643 1,475 1,006 2,407 2,228 1,302 4,356 -7.98%
  YoY % 79.19% 46.62% -58.21% 8.03% 71.12% -70.11% -
  Horiz. % 60.67% 33.86% 23.09% 55.26% 51.15% 29.89% 100.00%
NP to SH 2,643 1,475 1,006 2,407 2,228 1,302 4,356 -7.98%
  YoY % 79.19% 46.62% -58.21% 8.03% 71.12% -70.11% -
  Horiz. % 60.67% 33.86% 23.09% 55.26% 51.15% 29.89% 100.00%
Tax Rate 22.08 % 21.63 % 22.20 % 21.29 % 19.88 % 11.25 % 23.46 % -1.00%
  YoY % 2.08% -2.57% 4.27% 7.09% 76.71% -52.05% -
  Horiz. % 94.12% 92.20% 94.63% 90.75% 84.74% 47.95% 100.00%
Total Cost 25,327 19,300 15,292 21,407 19,646 23,774 29,274 -2.38%
  YoY % 31.23% 26.21% -28.57% 8.96% -17.36% -18.79% -
  Horiz. % 86.52% 65.93% 52.24% 73.13% 67.11% 81.21% 100.00%
Net Worth 108,800 101,599 98,204 95,160 90,237 85,468 75,131 6.36%
  YoY % 7.09% 3.46% 3.20% 5.45% 5.58% 13.76% -
  Horiz. % 144.81% 135.23% 130.71% 126.66% 120.11% 113.76% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - 2,797 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 64.22 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 108,800 101,599 98,204 95,160 90,237 85,468 75,131 6.36%
  YoY % 7.09% 3.46% 3.20% 5.45% 5.58% 13.76% -
  Horiz. % 144.81% 135.23% 130.71% 126.66% 120.11% 113.76% 100.00%
NOSH 80,000 80,000 79,841 79,966 79,856 79,877 79,926 0.02%
  YoY % 0.00% 0.20% -0.16% 0.14% -0.03% -0.06% -
  Horiz. % 100.09% 100.09% 99.89% 100.05% 99.91% 99.94% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 9.45 % 7.10 % 6.17 % 10.11 % 10.19 % 5.19 % 12.95 % -5.11%
  YoY % 33.10% 15.07% -38.97% -0.79% 96.34% -59.92% -
  Horiz. % 72.97% 54.83% 47.64% 78.07% 78.69% 40.08% 100.00%
ROE 2.43 % 1.45 % 1.02 % 2.53 % 2.47 % 1.52 % 5.80 % -13.49%
  YoY % 67.59% 42.16% -59.68% 2.43% 62.50% -73.79% -
  Horiz. % 41.90% 25.00% 17.59% 43.62% 42.59% 26.21% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 34.96 25.97 20.41 29.78 27.39 31.39 42.08 -3.04%
  YoY % 34.62% 27.24% -31.46% 8.73% -12.74% -25.40% -
  Horiz. % 83.08% 61.72% 48.50% 70.77% 65.09% 74.60% 100.00%
EPS 3.30 1.84 1.26 3.01 2.79 1.63 5.45 -8.01%
  YoY % 79.35% 46.03% -58.14% 7.89% 71.17% -70.09% -
  Horiz. % 60.55% 33.76% 23.12% 55.23% 51.19% 29.91% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.50 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.3600 1.2700 1.2300 1.1900 1.1300 1.0700 0.9400 6.34%
  YoY % 7.09% 3.25% 3.36% 5.31% 5.61% 13.83% -
  Horiz. % 144.68% 135.11% 130.85% 126.60% 120.21% 113.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 80,000
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 34.96 25.97 20.37 29.77 27.34 31.35 42.04 -3.02%
  YoY % 34.62% 27.49% -31.58% 8.89% -12.79% -25.43% -
  Horiz. % 83.16% 61.77% 48.45% 70.81% 65.03% 74.57% 100.00%
EPS 3.30 1.84 1.26 3.01 2.79 1.63 5.45 -8.01%
  YoY % 79.35% 46.03% -58.14% 7.89% 71.17% -70.09% -
  Horiz. % 60.55% 33.76% 23.12% 55.23% 51.19% 29.91% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.50 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.3600 1.2700 1.2276 1.1895 1.1280 1.0684 0.9391 6.36%
  YoY % 7.09% 3.45% 3.20% 5.45% 5.58% 13.77% -
  Horiz. % 144.82% 135.24% 130.72% 126.66% 120.12% 113.77% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.2000 0.8500 0.8300 0.8900 0.8500 0.9800 1.3000 -
P/RPS 3.43 3.27 4.07 2.99 3.10 3.12 3.09 1.75%
  YoY % 4.89% -19.66% 36.12% -3.55% -0.64% 0.97% -
  Horiz. % 111.00% 105.83% 131.72% 96.76% 100.32% 100.97% 100.00%
P/EPS 36.32 46.10 65.87 29.57 30.47 60.12 23.85 7.25%
  YoY % -21.21% -30.01% 122.76% -2.95% -49.32% 152.08% -
  Horiz. % 152.29% 193.29% 276.18% 123.98% 127.76% 252.08% 100.00%
EY 2.75 2.17 1.52 3.38 3.28 1.66 4.19 -6.77%
  YoY % 26.73% 42.76% -55.03% 3.05% 97.59% -60.38% -
  Horiz. % 65.63% 51.79% 36.28% 80.67% 78.28% 39.62% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.69 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.88 0.67 0.67 0.75 0.75 0.92 1.38 -7.22%
  YoY % 31.34% 0.00% -10.67% 0.00% -18.48% -33.33% -
  Horiz. % 63.77% 48.55% 48.55% 54.35% 54.35% 66.67% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 28/01/14 06/02/13 23/02/12 28/01/11 11/02/10 25/02/09 04/02/08 -
Price 1.1000 0.8850 0.8500 0.9200 0.9200 0.9200 1.2900 -
P/RPS 3.15 3.41 4.16 3.09 3.36 2.93 3.07 0.43%
  YoY % -7.62% -18.03% 34.63% -8.04% 14.68% -4.56% -
  Horiz. % 102.61% 111.07% 135.50% 100.65% 109.45% 95.44% 100.00%
P/EPS 33.30 48.00 67.46 30.56 32.97 56.44 23.67 5.85%
  YoY % -30.62% -28.85% 120.75% -7.31% -41.58% 138.45% -
  Horiz. % 140.68% 202.79% 285.00% 129.11% 139.29% 238.45% 100.00%
EY 3.00 2.08 1.48 3.27 3.03 1.77 4.22 -5.52%
  YoY % 44.23% 40.54% -54.74% 7.92% 71.19% -58.06% -
  Horiz. % 71.09% 49.29% 35.07% 77.49% 71.80% 41.94% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.71 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.81 0.70 0.69 0.77 0.81 0.86 1.37 -8.38%
  YoY % 15.71% 1.45% -10.39% -4.94% -5.81% -37.23% -
  Horiz. % 59.12% 51.09% 50.36% 56.20% 59.12% 62.77% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

464  492  569  640 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.030.00 
 DGSB 0.185-0.045 
 IRIS 0.305+0.04 
 MLAB 0.0250.00 
 KGROUP-OR 0.01+0.005 
 MAHSING 1.14+0.01 
 DSONIC 0.585+0.06 
 AT 0.08-0.005 
 KGROUP 0.065+0.005 
 LUSTER 0.19-0.005 

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